[MAA] QoQ Quarter Result on 30-Sep-2021 [#1]

Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 199.83%
YoY- -74.35%
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 68,683 62,820 61,476 57,046 55,880 58,255 49,353 24.72%
PBT -76,983 -83,205 4,311 7,991 -5,280 14,847 18,125 -
Tax 1,842 -2,128 3,628 -3,640 -3,623 -7,105 5,250 -50.34%
NP -75,141 -85,333 7,939 4,351 -8,903 7,742 23,375 -
-
NP to SH -68,134 -83,365 8,563 5,838 -5,848 9,021 24,355 -
-
Tax Rate - - -84.16% 45.55% - 47.85% -28.97% -
Total Cost 143,824 148,153 53,537 52,695 64,783 50,513 25,978 213.93%
-
Net Worth 379,774 456,256 543,287 535,375 538,013 552,325 550,605 -21.98%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 379,774 456,256 543,287 535,375 538,013 552,325 550,605 -21.98%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -109.40% -135.84% 12.91% 7.63% -15.93% 13.29% 47.36% -
ROE -17.94% -18.27% 1.58% 1.09% -1.09% 1.63% 4.42% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 26.04 23.82 23.31 21.63 21.19 21.73 18.11 27.47%
EPS -25.83 -31.61 3.25 2.21 -2.22 3.36 8.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.73 2.06 2.03 2.04 2.06 2.02 -20.24%
Adjusted Per Share Value based on latest NOSH - 273,518
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 26.04 23.82 23.31 21.63 21.19 22.09 18.71 24.73%
EPS -25.83 -31.61 3.25 2.21 -2.22 3.42 9.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.73 2.06 2.03 2.04 2.0943 2.0877 -21.98%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.475 0.585 0.58 0.70 0.755 0.84 0.775 -
P/RPS 1.82 2.46 2.49 3.24 3.56 3.87 4.28 -43.54%
P/EPS -1.84 -1.85 17.86 31.62 -34.05 24.97 8.67 -
EY -54.39 -54.03 5.60 3.16 -2.94 4.01 11.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.28 0.34 0.37 0.41 0.38 -9.00%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 23/05/22 25/02/22 23/11/21 24/08/21 31/05/21 26/02/21 -
Price 0.475 0.615 0.60 0.68 0.76 0.88 0.70 -
P/RPS 1.82 2.58 2.57 3.14 3.59 4.05 3.87 -39.60%
P/EPS -1.84 -1.95 18.48 30.72 -34.27 26.16 7.83 -
EY -54.39 -51.40 5.41 3.26 -2.92 3.82 12.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.29 0.33 0.37 0.43 0.35 -3.85%

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