[MAA] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 410.98%
YoY- 85.55%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 448,686 459,949 426,097 503,541 391,922 306,267 237,313 52.84%
PBT 5,663 16,373 -14,368 48,585 -5,273 -6,989 13,601 -44.21%
Tax -27 -471 -354 -27,009 -1,665 6,989 -753 -89.10%
NP 5,636 15,902 -14,722 21,576 -6,938 0 12,848 -42.23%
-
NP to SH 5,636 15,902 -14,722 21,576 -6,938 -6,693 12,848 -42.23%
-
Tax Rate 0.48% 2.88% - 55.59% - - 5.54% -
Total Cost 443,050 444,047 440,819 481,965 398,860 306,267 224,465 57.28%
-
Net Worth 277,230 279,996 261,221 284,526 263,217 265,927 296,951 -4.47%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 7,607 - - - -
Div Payout % - - - 35.26% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 277,230 279,996 261,221 284,526 263,217 265,927 296,951 -4.47%
NOSH 152,324 152,172 150,994 152,153 152,149 149,397 149,221 1.38%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.26% 3.46% -3.46% 4.28% -1.77% 0.00% 5.41% -
ROE 2.03% 5.68% -5.64% 7.58% -2.64% -2.52% 4.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 294.56 302.26 282.19 330.94 257.59 205.00 159.03 50.76%
EPS 3.70 10.45 -9.75 14.18 -4.56 -4.48 8.61 -43.02%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.82 1.84 1.73 1.87 1.73 1.78 1.99 -5.77%
Adjusted Per Share Value based on latest NOSH - 152,153
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 170.24 174.51 161.67 191.05 148.70 116.20 90.04 52.84%
EPS 2.14 6.03 -5.59 8.19 -2.63 -2.54 4.87 -42.17%
DPS 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
NAPS 1.0519 1.0624 0.9911 1.0795 0.9987 1.009 1.1267 -4.47%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.05 4.58 3.74 4.16 4.44 5.30 6.00 -
P/RPS 1.71 1.52 1.33 1.26 1.72 2.59 3.77 -40.93%
P/EPS 136.49 43.83 -38.36 29.34 -97.37 -118.30 69.69 56.47%
EY 0.73 2.28 -2.61 3.41 -1.03 -0.85 1.44 -36.39%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 2.77 2.49 2.16 2.22 2.57 2.98 3.02 -5.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 30/05/03 28/02/03 29/11/02 29/08/02 24/05/02 -
Price 5.40 4.98 4.32 3.98 4.24 5.15 6.15 -
P/RPS 1.83 1.65 1.53 1.20 1.65 2.51 3.87 -39.27%
P/EPS 145.95 47.66 -44.31 28.07 -92.98 -114.96 71.43 60.95%
EY 0.69 2.10 -2.26 3.56 -1.08 -0.87 1.40 -37.57%
DY 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
P/NAPS 2.97 2.71 2.50 2.13 2.45 2.89 3.09 -2.60%

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