[MAA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -60.57%
YoY- -49.73%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 515,781 602,861 488,585 642,160 531,048 544,846 540,070 -3.01%
PBT 44,058 19,176 24,781 7,166 27,339 -6,117 8,360 202.53%
Tax -8,702 -6,923 -8,267 2,704 -7,359 1,117 -3,226 93.66%
NP 35,356 12,253 16,514 9,870 19,980 -5,000 5,134 261.54%
-
NP to SH 35,664 11,791 16,233 7,752 19,659 -4,757 4,781 281.30%
-
Tax Rate 19.75% 36.10% 33.36% -37.73% 26.92% - 38.59% -
Total Cost 480,425 590,608 472,071 632,290 511,068 549,846 534,936 -6.90%
-
Net Worth 349,955 313,817 301,513 285,760 310,405 281,784 283,205 15.13%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 349,955 313,817 301,513 285,760 310,405 281,784 283,205 15.13%
NOSH 304,308 304,677 304,559 304,000 304,318 302,993 304,522 -0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.85% 2.03% 3.38% 1.54% 3.76% -0.92% 0.95% -
ROE 10.19% 3.76% 5.38% 2.71% 6.33% -1.69% 1.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 169.49 197.87 160.42 211.24 174.50 179.82 177.35 -2.97%
EPS 11.71 3.87 5.33 2.55 6.46 -1.57 1.57 281.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.03 0.99 0.94 1.02 0.93 0.93 15.19%
Adjusted Per Share Value based on latest NOSH - 304,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 195.57 228.59 185.26 243.49 201.36 206.59 204.78 -3.01%
EPS 13.52 4.47 6.16 2.94 7.45 -1.80 1.81 281.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3269 1.1899 1.1433 1.0835 1.177 1.0684 1.0738 15.13%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.50 0.75 0.82 0.73 0.65 0.66 0.71 -
P/RPS 0.29 0.38 0.51 0.35 0.37 0.37 0.40 -19.28%
P/EPS 4.27 19.38 15.38 28.63 10.06 -42.04 45.22 -79.23%
EY 23.44 5.16 6.50 3.49 9.94 -2.38 2.21 382.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.73 0.83 0.78 0.64 0.71 0.76 -31.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 23/05/11 25/02/11 29/11/10 24/08/10 31/05/10 -
Price 0.41 0.61 1.26 0.80 0.62 0.68 0.64 -
P/RPS 0.24 0.31 0.79 0.38 0.36 0.38 0.36 -23.66%
P/EPS 3.50 15.76 23.64 31.37 9.60 -43.31 40.76 -80.50%
EY 28.58 6.34 4.23 3.19 10.42 -2.31 2.45 413.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.59 1.27 0.85 0.61 0.73 0.69 -35.16%

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