[MAA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 912.97%
YoY- -56.63%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 146,162 144,060 170,851 187,840 160,963 175,333 128,808 8.81%
PBT 192 2,526 3,460 12,890 -2,392 5,350 9,957 -92.86%
Tax -959 -700 1,153 -1,599 2 -1,007 -3,432 -57.35%
NP -767 1,826 4,613 11,291 -2,390 4,343 6,525 -
-
NP to SH -243 821 5,413 9,967 -1,226 2,652 4,768 -
-
Tax Rate 499.48% 27.71% -33.32% 12.40% - 18.82% 34.47% -
Total Cost 146,929 142,234 166,238 176,549 163,353 170,990 122,283 13.05%
-
Net Worth 468,642 422,662 304,467 304,463 306,153 306,052 305,030 33.25%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 104 - - - 91 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 468,642 422,662 304,467 304,463 306,153 306,052 305,030 33.25%
NOSH 347,142 304,074 304,467 304,463 306,153 306,052 305,030 9.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -0.52% 1.27% 2.70% 6.01% -1.48% 2.48% 5.07% -
ROE -0.05% 0.19% 1.78% 3.27% -0.40% 0.87% 1.56% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.10 47.38 56.11 61.70 52.58 57.29 42.23 -0.20%
EPS -0.07 0.27 1.78 3.28 -0.40 0.87 1.56 -
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.35 1.39 1.00 1.00 1.00 1.00 1.00 22.21%
Adjusted Per Share Value based on latest NOSH - 304,463
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 55.42 54.62 64.78 71.22 61.03 66.48 48.84 8.81%
EPS -0.09 0.31 2.05 3.78 -0.46 1.01 1.81 -
DPS 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.777 1.6026 1.1545 1.1544 1.1609 1.1605 1.1566 33.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.77 0.70 0.65 0.67 0.68 0.62 0.62 -
P/RPS 1.83 1.48 1.16 1.09 1.29 1.08 1.47 15.77%
P/EPS -1,100.00 259.26 36.56 20.47 -169.81 71.55 39.66 -
EY -0.09 0.39 2.74 4.89 -0.59 1.40 2.52 -
DY 0.04 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.57 0.50 0.65 0.67 0.68 0.62 0.62 -5.46%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 26/02/15 19/11/14 25/08/14 26/05/14 28/02/14 -
Price 0.715 0.755 0.725 0.65 0.665 0.62 0.655 -
P/RPS 1.70 1.59 1.29 1.05 1.26 1.08 1.55 6.36%
P/EPS -1,021.43 279.63 40.78 19.86 -166.06 71.55 41.90 -
EY -0.10 0.36 2.45 5.04 -0.60 1.40 2.39 -
DY 0.04 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.53 0.54 0.73 0.65 0.67 0.62 0.66 -13.63%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment