[MAA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -289.65%
YoY- -112.02%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 501,982 568,887 537,147 792,586 459,297 597,388 434,614 10.07%
PBT -9,433 9,089 1,403 -119 1,571 -5,475 7,133 -
Tax 2,730 -2,261 -1,063 -2,583 115 -1,923 -381 -
NP -6,703 6,828 340 -2,702 1,686 -7,398 6,752 -
-
NP to SH -6,948 7,187 213 -3,793 2,000 -6,916 6,533 -
-
Tax Rate - 24.88% 75.77% - -7.32% - 5.34% -
Total Cost 508,685 562,059 536,807 795,288 457,611 604,786 427,862 12.21%
-
Net Worth 362,636 374,576 368,185 369,425 303,698 388,295 304,054 12.45%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 6,106 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 362,636 374,576 368,185 369,425 303,698 388,295 304,054 12.45%
NOSH 304,736 304,533 304,285 305,310 303,698 152,272 152,027 58.91%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -1.34% 1.20% 0.06% -0.34% 0.37% -1.24% 1.55% -
ROE -1.92% 1.92% 0.06% -1.03% 0.66% -1.78% 2.15% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 164.73 186.81 176.53 259.60 151.23 392.31 285.88 -30.73%
EPS -2.28 2.36 0.07 -1.25 0.66 -2.27 2.15 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.19 1.23 1.21 1.21 1.00 2.55 2.00 -29.23%
Adjusted Per Share Value based on latest NOSH - 305,310
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 190.34 215.71 203.67 300.53 174.15 226.51 164.79 10.07%
EPS -2.63 2.73 0.08 -1.44 0.76 -2.62 2.48 -
DPS 0.00 0.00 0.00 2.32 0.00 0.00 0.00 -
NAPS 1.375 1.4203 1.3961 1.4008 1.1515 1.4723 1.1529 12.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.05 2.12 2.10 1.76 1.40 3.10 3.10 -
P/RPS 1.24 1.13 1.19 0.68 0.93 0.79 1.08 9.63%
P/EPS -89.91 89.83 3,000.00 -141.67 212.59 -68.25 72.14 -
EY -1.11 1.11 0.03 -0.71 0.47 -1.47 1.39 -
DY 0.00 0.00 0.00 1.14 0.00 0.00 0.00 -
P/NAPS 1.72 1.72 1.74 1.45 1.40 1.22 1.55 7.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 29/05/07 28/02/07 27/11/06 13/09/06 31/05/06 -
Price 1.96 1.80 2.23 2.02 1.61 1.38 2.90 -
P/RPS 1.19 0.96 1.26 0.78 1.06 0.35 1.01 11.54%
P/EPS -85.96 76.27 3,185.71 -162.60 244.48 -30.38 67.48 -
EY -1.16 1.31 0.03 -0.62 0.41 -3.29 1.48 -
DY 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 1.65 1.46 1.84 1.67 1.61 0.54 1.45 8.98%

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