[MAA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 177.8%
YoY- 170.7%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 606,761 498,169 505,260 469,513 700,324 471,048 528,762 9.57%
PBT 18,466 109 16,316 25,202 -5,712 -12,436 9,870 51.66%
Tax -2,201 -893 -2,821 -1,802 -24,522 2,510 -5,565 -46.02%
NP 16,265 -784 13,495 23,400 -30,234 -9,926 4,305 141.99%
-
NP to SH 15,420 -750 13,610 23,976 -30,817 -9,297 4,720 119.69%
-
Tax Rate 11.92% 819.27% 17.29% 7.15% - - 56.38% -
Total Cost 590,496 498,953 491,765 446,113 730,558 480,974 524,457 8.20%
-
Net Worth 261,725 248,999 252,713 234,283 213,097 246,903 255,793 1.53%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 261,725 248,999 252,713 234,283 213,097 246,903 255,793 1.53%
NOSH 304,331 300,000 304,474 304,263 304,425 304,819 304,516 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.68% -0.16% 2.67% 4.98% -4.32% -2.11% 0.81% -
ROE 5.89% -0.30% 5.39% 10.23% -14.46% -3.77% 1.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 199.37 166.06 165.95 154.31 230.05 154.53 173.64 9.62%
EPS 5.06 -0.24 4.48 7.87 -10.13 -3.06 1.55 119.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.83 0.77 0.70 0.81 0.84 1.57%
Adjusted Per Share Value based on latest NOSH - 304,263
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 230.07 188.89 191.58 178.03 265.54 178.61 200.49 9.58%
EPS 5.85 -0.28 5.16 9.09 -11.68 -3.53 1.79 119.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9924 0.9441 0.9582 0.8883 0.808 0.9362 0.9699 1.53%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.77 0.75 0.46 0.45 0.61 0.94 -
P/RPS 0.35 0.46 0.45 0.30 0.20 0.39 0.54 -25.04%
P/EPS 13.62 -308.00 16.78 5.84 -4.45 -20.00 60.65 -62.95%
EY 7.34 -0.32 5.96 17.13 -22.50 -5.00 1.65 169.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.90 0.60 0.64 0.75 1.12 -20.04%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.69 0.73 0.77 0.67 0.41 0.51 0.65 -
P/RPS 0.35 0.44 0.46 0.43 0.18 0.33 0.37 -3.62%
P/EPS 13.62 -292.00 17.23 8.50 -4.05 -16.72 41.94 -52.65%
EY 7.34 -0.34 5.81 11.76 -24.69 -5.98 2.38 111.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 0.93 0.87 0.59 0.63 0.77 2.57%

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