[MAA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.55%
YoY- -27.19%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 138,981 119,344 142,661 112,058 119,367 515,781 602,861 -62.23%
PBT 8,509 -8,460 26,534 12,585 55,296 44,058 19,176 -41.68%
Tax -2,302 -736 -573 -432 -6,176 -8,702 -6,923 -51.84%
NP 6,207 -9,196 25,961 12,153 49,120 35,356 12,253 -36.32%
-
NP to SH 4,895 982 24,780 11,820 50,407 35,664 11,791 -44.20%
-
Tax Rate 27.05% - 2.16% 3.43% 11.17% 19.75% 36.10% -
Total Cost 132,774 128,540 116,700 99,905 70,247 480,425 590,608 -62.86%
-
Net Worth 304,818 440,412 453,589 423,448 304,371 349,955 313,817 -1.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 304,818 440,412 453,589 423,448 304,371 349,955 313,817 -1.91%
NOSH 304,818 297,575 304,422 304,639 304,371 304,308 304,677 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.47% -7.71% 18.20% 10.85% 41.15% 6.85% 2.03% -
ROE 1.61% 0.22% 5.46% 2.79% 16.56% 10.19% 3.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.59 40.11 46.86 36.78 39.22 169.49 197.87 -62.24%
EPS 1.60 0.33 8.14 3.88 16.56 11.71 3.87 -44.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.48 1.49 1.39 1.00 1.15 1.03 -1.94%
Adjusted Per Share Value based on latest NOSH - 304,639
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.73 45.28 54.13 42.52 45.29 195.70 228.73 -62.23%
EPS 1.86 0.37 9.40 4.48 19.13 13.53 4.47 -44.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1565 1.671 1.721 1.6066 1.1548 1.3278 1.1907 -1.91%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.41 0.46 0.41 0.41 0.50 0.75 -
P/RPS 0.97 1.02 0.98 1.11 1.05 0.29 0.38 86.24%
P/EPS 27.40 124.24 5.65 10.57 2.48 4.27 19.38 25.83%
EY 3.65 0.80 17.70 9.46 40.39 23.44 5.16 -20.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.28 0.31 0.29 0.41 0.43 0.73 -28.53%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 28/08/12 25/05/12 23/02/12 21/11/11 23/08/11 -
Price 0.505 0.50 0.42 0.41 0.41 0.41 0.61 -
P/RPS 1.11 1.25 0.90 1.11 1.05 0.24 0.31 133.14%
P/EPS 31.45 151.52 5.16 10.57 2.48 3.50 15.76 58.17%
EY 3.18 0.66 19.38 9.46 40.39 28.58 6.34 -36.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.28 0.29 0.41 0.36 0.59 -9.21%

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