[MAA] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -840.41%
YoY- 74.36%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 45,271 40,827 39,164 43,744 42,172 29,072 4,036 400.35%
PBT -1,863 370 -11,196 -3,961 1,210 31,925 -1,290 27.73%
Tax -740 -1,547 -1,425 -1,418 153 -988 -29 765.03%
NP -2,603 -1,177 -12,621 -5,379 1,363 30,937 -1,319 57.26%
-
NP to SH -2,633 -1,158 -12,630 -5,479 740 30,452 -1,319 58.47%
-
Tax Rate - 418.11% - - -12.64% 3.09% - -
Total Cost 47,874 42,004 51,785 49,123 40,809 -1,865 5,355 330.17%
-
Net Worth 527,889 530,624 538,830 560,711 560,711 560,711 548,386 -2.50%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 8,205 - 82 - 16,787 -
Div Payout % - - 0.00% - 11.09% - 0.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 527,889 530,624 538,830 560,711 560,711 560,711 548,386 -2.50%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -5.75% -2.88% -32.23% -12.30% 3.23% 106.42% -32.68% -
ROE -0.50% -0.22% -2.34% -0.98% 0.13% 5.43% -0.24% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 16.55 14.93 14.32 15.99 15.42 10.63 1.44 408.52%
EPS -0.96 -0.42 -4.62 -2.00 0.27 11.13 -0.48 58.67%
DPS 0.00 0.00 3.00 0.00 0.03 0.00 6.00 -
NAPS 1.93 1.94 1.97 2.05 2.05 2.05 1.96 -1.02%
Adjusted Per Share Value based on latest NOSH - 273,518
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.18 15.49 14.86 16.60 16.00 11.03 1.53 400.70%
EPS -1.00 -0.44 -4.79 -2.08 0.28 11.55 -0.50 58.67%
DPS 0.00 0.00 3.11 0.00 0.03 0.00 6.37 -
NAPS 2.0029 2.0133 2.0444 2.1274 2.1274 2.1274 2.0807 -2.50%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.575 0.65 0.695 0.77 0.805 0.855 0.86 -
P/RPS 3.47 4.35 4.85 4.81 5.22 8.04 59.62 -84.95%
P/EPS -59.73 -153.53 -15.05 -38.44 297.54 7.68 -182.42 -52.46%
EY -1.67 -0.65 -6.64 -2.60 0.34 13.02 -0.55 109.54%
DY 0.00 0.00 4.32 0.00 0.04 0.00 6.98 -
P/NAPS 0.30 0.34 0.35 0.38 0.39 0.42 0.44 -22.51%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 29/08/18 28/05/18 28/02/18 23/11/17 23/08/17 25/05/17 -
Price 0.49 0.595 0.645 0.79 0.79 0.835 0.865 -
P/RPS 2.96 3.99 4.50 4.94 5.12 7.86 59.96 -86.51%
P/EPS -50.90 -140.54 -13.97 -39.44 292.00 7.50 -183.49 -57.43%
EY -1.96 -0.71 -7.16 -2.54 0.34 13.33 -0.55 133.12%
DY 0.00 0.00 4.65 0.00 0.04 0.00 6.94 -
P/NAPS 0.25 0.31 0.33 0.39 0.39 0.41 0.44 -31.37%

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