[MAA] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -524.69%
YoY- -115.23%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 150,810 136,175 136,404 139,669 146,162 144,060 170,851 -7.98%
PBT 283,743 2,149 31,307 -1,404 192 2,526 3,460 1792.62%
Tax -2,095 -1,635 -7,130 -746 -959 -700 1,153 -
NP 281,648 514 24,177 -2,150 -767 1,826 4,613 1454.42%
-
NP to SH 281,850 -140 25,565 -1,518 -243 821 5,413 1297.76%
-
Tax Rate 0.74% 76.08% 22.77% - 499.48% 27.71% -33.32% -
Total Cost -130,838 135,661 112,227 141,819 146,929 142,234 166,238 -
-
Net Worth 674,933 383,599 424,078 394,679 468,642 422,662 304,467 70.09%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,013 83 - 91 104 - - -
Div Payout % 0.36% 0.00% - 0.00% 0.00% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 674,933 383,599 424,078 394,679 468,642 422,662 304,467 70.09%
NOSH 289,671 279,999 300,764 303,600 347,142 304,074 304,467 -3.26%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 186.76% 0.38% 17.72% -1.54% -0.52% 1.27% 2.70% -
ROE 41.76% -0.04% 6.03% -0.38% -0.05% 0.19% 1.78% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 52.06 48.63 45.35 46.00 42.10 47.38 56.11 -4.87%
EPS 97.30 -0.05 8.50 -0.50 -0.07 0.27 1.78 1343.84%
DPS 0.35 0.03 0.00 0.03 0.03 0.00 0.00 -
NAPS 2.33 1.37 1.41 1.30 1.35 1.39 1.00 75.84%
Adjusted Per Share Value based on latest NOSH - 303,600
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 57.18 51.63 51.72 52.96 55.42 54.62 64.78 -7.98%
EPS 106.87 -0.05 9.69 -0.58 -0.09 0.31 2.05 1298.88%
DPS 0.38 0.03 0.00 0.03 0.04 0.00 0.00 -
NAPS 2.5592 1.4545 1.608 1.4965 1.777 1.6026 1.1545 70.09%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.17 0.95 0.935 0.745 0.77 0.70 0.65 -
P/RPS 2.25 1.95 2.06 1.62 1.83 1.48 1.16 55.59%
P/EPS 1.20 -1,900.00 11.00 -149.00 -1,100.00 259.26 36.56 -89.76%
EY 83.16 -0.05 9.09 -0.67 -0.09 0.39 2.74 875.01%
DY 0.30 0.03 0.00 0.04 0.04 0.00 0.00 -
P/NAPS 0.50 0.69 0.66 0.57 0.57 0.50 0.65 -16.06%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 29/02/16 24/11/15 28/08/15 27/05/15 26/02/15 -
Price 0.935 1.12 0.96 0.78 0.715 0.755 0.725 -
P/RPS 1.80 2.30 2.12 1.70 1.70 1.59 1.29 24.89%
P/EPS 0.96 -2,240.00 11.29 -156.00 -1,021.43 279.63 40.78 -91.80%
EY 104.06 -0.04 8.85 -0.64 -0.10 0.36 2.45 1120.12%
DY 0.37 0.03 0.00 0.04 0.04 0.00 0.00 -
P/NAPS 0.40 0.82 0.68 0.60 0.53 0.54 0.73 -33.06%

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