[MAA] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -134.29%
YoY- -1687.22%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,077,171 601,969 555,055 653,045 775,807 492,291 496,731 67.30%
PBT 31,685 38,741 -6,804 -20,654 72,949 5,816 -19,192 -
Tax -267 -3,057 2,143 2,383 -20,087 -4,030 5,805 -
NP 31,418 35,684 -4,661 -18,271 52,862 1,786 -13,387 -
-
NP to SH 31,564 35,237 -4,735 -18,126 52,862 1,786 -13,387 -
-
Tax Rate 0.84% 7.89% - - 27.54% 69.29% - -
Total Cost 1,045,753 566,285 559,716 671,316 722,945 490,505 510,118 61.16%
-
Net Worth 304,369 304,962 330,076 336,399 366,748 317,511 325,547 -4.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 15,218 - - - 22,826 - - -
Div Payout % 48.21% - - - 43.18% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 304,369 304,962 330,076 336,399 366,748 317,511 325,547 -4.37%
NOSH 152,184 152,481 152,109 152,216 152,177 152,649 152,124 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.92% 5.93% -0.84% -2.80% 6.81% 0.36% -2.70% -
ROE 10.37% 11.55% -1.43% -5.39% 14.41% 0.56% -4.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 707.81 394.78 364.91 429.02 509.80 322.50 326.53 67.25%
EPS 10.37 11.58 -3.11 -11.91 34.74 1.17 -8.80 -
DPS 10.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.00 2.00 2.17 2.21 2.41 2.08 2.14 -4.39%
Adjusted Per Share Value based on latest NOSH - 152,216
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 408.70 228.40 210.60 247.78 294.35 186.78 188.47 67.30%
EPS 11.98 13.37 -1.80 -6.88 20.06 0.68 -5.08 -
DPS 5.77 0.00 0.00 0.00 8.66 0.00 0.00 -
NAPS 1.1548 1.1571 1.2524 1.2763 1.3915 1.2047 1.2352 -4.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.12 4.54 4.80 4.90 4.96 5.15 5.30 -
P/RPS 0.44 1.15 1.32 1.14 0.97 1.60 1.62 -57.96%
P/EPS 15.04 19.65 -154.20 -41.15 14.28 440.17 -60.23 -
EY 6.65 5.09 -0.65 -2.43 7.00 0.23 -1.66 -
DY 3.21 0.00 0.00 0.00 3.02 0.00 0.00 -
P/NAPS 1.56 2.27 2.21 2.22 2.06 2.48 2.48 -26.52%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 18/11/05 30/08/05 31/05/05 25/02/05 30/11/04 17/08/04 -
Price 3.18 3.82 4.60 4.70 5.05 5.40 4.82 -
P/RPS 0.45 0.97 1.26 1.10 0.99 1.67 1.48 -54.68%
P/EPS 15.33 16.53 -147.77 -39.47 14.54 461.54 -54.77 -
EY 6.52 6.05 -0.68 -2.53 6.88 0.22 -1.83 -
DY 3.14 0.00 0.00 0.00 2.97 0.00 0.00 -
P/NAPS 1.59 1.91 2.12 2.13 2.10 2.60 2.25 -20.61%

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