[MAA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2859.8%
YoY- -30.32%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 601,969 555,055 653,045 775,807 492,291 496,731 482,727 15.83%
PBT 38,741 -6,804 -20,654 72,949 5,816 -19,192 3,824 367.54%
Tax -3,057 2,143 2,383 -20,087 -4,030 5,805 -2,682 9.10%
NP 35,684 -4,661 -18,271 52,862 1,786 -13,387 1,142 889.98%
-
NP to SH 35,237 -4,735 -18,126 52,862 1,786 -13,387 1,142 881.70%
-
Tax Rate 7.89% - - 27.54% 69.29% - 70.14% -
Total Cost 566,285 559,716 671,316 722,945 490,505 510,118 481,585 11.39%
-
Net Worth 304,962 330,076 336,399 366,748 317,511 325,547 360,871 -10.60%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 22,826 - - - -
Div Payout % - - - 43.18% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 304,962 330,076 336,399 366,748 317,511 325,547 360,871 -10.60%
NOSH 152,481 152,109 152,216 152,177 152,649 152,124 152,266 0.09%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.93% -0.84% -2.80% 6.81% 0.36% -2.70% 0.24% -
ROE 11.55% -1.43% -5.39% 14.41% 0.56% -4.11% 0.32% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 394.78 364.91 429.02 509.80 322.50 326.53 317.03 15.72%
EPS 11.58 -3.11 -11.91 34.74 1.17 -8.80 0.75 519.02%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.00 2.17 2.21 2.41 2.08 2.14 2.37 -10.69%
Adjusted Per Share Value based on latest NOSH - 152,177
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 228.25 210.46 247.62 294.16 186.66 188.35 183.04 15.83%
EPS 13.36 -1.80 -6.87 20.04 0.68 -5.08 0.43 886.24%
DPS 0.00 0.00 0.00 8.66 0.00 0.00 0.00 -
NAPS 1.1563 1.2516 1.2755 1.3906 1.2039 1.2344 1.3683 -10.60%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.54 4.80 4.90 4.96 5.15 5.30 5.80 -
P/RPS 1.15 1.32 1.14 0.97 1.60 1.62 1.83 -26.61%
P/EPS 19.65 -154.20 -41.15 14.28 440.17 -60.23 773.33 -91.33%
EY 5.09 -0.65 -2.43 7.00 0.23 -1.66 0.13 1050.48%
DY 0.00 0.00 0.00 3.02 0.00 0.00 0.00 -
P/NAPS 2.27 2.21 2.22 2.06 2.48 2.48 2.45 -4.95%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 30/08/05 31/05/05 25/02/05 30/11/04 17/08/04 28/05/04 -
Price 3.82 4.60 4.70 5.05 5.40 4.82 5.45 -
P/RPS 0.97 1.26 1.10 0.99 1.67 1.48 1.72 -31.71%
P/EPS 16.53 -147.77 -39.47 14.54 461.54 -54.77 726.67 -91.95%
EY 6.05 -0.68 -2.53 6.88 0.22 -1.83 0.14 1128.63%
DY 0.00 0.00 0.00 2.97 0.00 0.00 0.00 -
P/NAPS 1.91 2.12 2.13 2.10 2.60 2.25 2.30 -11.64%

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