[MAA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -247.78%
YoY- -161.2%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 128,808 166,932 158,955 131,518 138,981 119,344 142,661 -6.56%
PBT 9,957 23,316 -16,610 -7,756 8,509 -8,460 26,534 -47.88%
Tax -3,432 -361 -1,070 -226 -2,302 -736 -573 228.73%
NP 6,525 22,955 -17,680 -7,982 6,207 -9,196 25,961 -60.07%
-
NP to SH 4,768 22,981 -15,807 -7,234 4,895 982 24,780 -66.57%
-
Tax Rate 34.47% 1.55% - - 27.05% - 2.16% -
Total Cost 122,283 143,977 176,635 139,500 132,774 128,540 116,700 3.15%
-
Net Worth 305,030 426,137 405,073 419,450 304,818 440,412 453,589 -23.18%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 305,030 426,137 405,073 419,450 304,818 440,412 453,589 -23.18%
NOSH 305,030 304,384 304,566 303,949 304,818 297,575 304,422 0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.07% 13.75% -11.12% -6.07% 4.47% -7.71% 18.20% -
ROE 1.56% 5.39% -3.90% -1.72% 1.61% 0.22% 5.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.23 54.84 52.19 43.27 45.59 40.11 46.86 -6.68%
EPS 1.56 7.55 -5.19 -2.38 1.60 0.33 8.14 -66.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.40 1.33 1.38 1.00 1.48 1.49 -23.28%
Adjusted Per Share Value based on latest NOSH - 303,949
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.84 63.30 60.27 49.87 52.70 45.25 54.09 -6.56%
EPS 1.81 8.71 -5.99 -2.74 1.86 0.37 9.40 -66.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1566 1.6158 1.5359 1.5904 1.1558 1.6699 1.7199 -23.18%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.62 0.665 0.55 0.525 0.44 0.41 0.46 -
P/RPS 1.47 1.21 1.05 1.21 0.97 1.02 0.98 30.94%
P/EPS 39.66 8.81 -10.60 -22.06 27.40 124.24 5.65 265.30%
EY 2.52 11.35 -9.44 -4.53 3.65 0.80 17.70 -72.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.48 0.41 0.38 0.44 0.28 0.31 58.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 27/08/13 23/05/13 27/02/13 30/11/12 28/08/12 -
Price 0.655 0.635 0.565 0.56 0.505 0.50 0.42 -
P/RPS 1.55 1.16 1.08 1.29 1.11 1.25 0.90 43.53%
P/EPS 41.90 8.41 -10.89 -23.53 31.45 151.52 5.16 302.45%
EY 2.39 11.89 -9.19 -4.25 3.18 0.66 19.38 -75.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.45 0.42 0.41 0.51 0.34 0.28 76.83%

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