[MAA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 109.4%
YoY- 239.53%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 119,367 515,781 602,861 488,585 642,160 531,048 544,846 -63.55%
PBT 55,296 44,058 19,176 24,781 7,166 27,339 -6,117 -
Tax -6,176 -8,702 -6,923 -8,267 2,704 -7,359 1,117 -
NP 49,120 35,356 12,253 16,514 9,870 19,980 -5,000 -
-
NP to SH 50,407 35,664 11,791 16,233 7,752 19,659 -4,757 -
-
Tax Rate 11.17% 19.75% 36.10% 33.36% -37.73% 26.92% - -
Total Cost 70,247 480,425 590,608 472,071 632,290 511,068 549,846 -74.53%
-
Net Worth 304,371 349,955 313,817 301,513 285,760 310,405 281,784 5.26%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 304,371 349,955 313,817 301,513 285,760 310,405 281,784 5.26%
NOSH 304,371 304,308 304,677 304,559 304,000 304,318 302,993 0.30%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 41.15% 6.85% 2.03% 3.38% 1.54% 3.76% -0.92% -
ROE 16.56% 10.19% 3.76% 5.38% 2.71% 6.33% -1.69% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.22 169.49 197.87 160.42 211.24 174.50 179.82 -63.66%
EPS 16.56 11.71 3.87 5.33 2.55 6.46 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.15 1.03 0.99 0.94 1.02 0.93 4.94%
Adjusted Per Share Value based on latest NOSH - 304,559
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 45.26 195.57 228.59 185.26 243.49 201.36 206.59 -63.55%
EPS 19.11 13.52 4.47 6.16 2.94 7.45 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1541 1.3269 1.1899 1.1433 1.0835 1.177 1.0684 5.26%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.50 0.75 0.82 0.73 0.65 0.66 -
P/RPS 1.05 0.29 0.38 0.51 0.35 0.37 0.37 100.06%
P/EPS 2.48 4.27 19.38 15.38 28.63 10.06 -42.04 -
EY 40.39 23.44 5.16 6.50 3.49 9.94 -2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.73 0.83 0.78 0.64 0.71 -30.58%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 21/11/11 23/08/11 23/05/11 25/02/11 29/11/10 24/08/10 -
Price 0.41 0.41 0.61 1.26 0.80 0.62 0.68 -
P/RPS 1.05 0.24 0.31 0.79 0.38 0.36 0.38 96.54%
P/EPS 2.48 3.50 15.76 23.64 31.37 9.60 -43.31 -
EY 40.39 28.58 6.34 4.23 3.19 10.42 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.59 1.27 0.85 0.61 0.73 -31.85%

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