[MAA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -84.83%
YoY- -69.04%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 136,404 139,669 146,162 144,060 170,851 187,840 160,963 -10.42%
PBT 31,307 -1,404 192 2,526 3,460 12,890 -2,392 -
Tax -7,130 -746 -959 -700 1,153 -1,599 2 -
NP 24,177 -2,150 -767 1,826 4,613 11,291 -2,390 -
-
NP to SH 25,565 -1,518 -243 821 5,413 9,967 -1,226 -
-
Tax Rate 22.77% - 499.48% 27.71% -33.32% 12.40% - -
Total Cost 112,227 141,819 146,929 142,234 166,238 176,549 163,353 -22.08%
-
Net Worth 424,078 394,679 468,642 422,662 304,467 304,463 306,153 24.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 91 104 - - - 91 -
Div Payout % - 0.00% 0.00% - - - 0.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 424,078 394,679 468,642 422,662 304,467 304,463 306,153 24.18%
NOSH 300,764 303,600 347,142 304,074 304,467 304,463 306,153 -1.17%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.72% -1.54% -0.52% 1.27% 2.70% 6.01% -1.48% -
ROE 6.03% -0.38% -0.05% 0.19% 1.78% 3.27% -0.40% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 45.35 46.00 42.10 47.38 56.11 61.70 52.58 -9.36%
EPS 8.50 -0.50 -0.07 0.27 1.78 3.28 -0.40 -
DPS 0.00 0.03 0.03 0.00 0.00 0.00 0.03 -
NAPS 1.41 1.30 1.35 1.39 1.00 1.00 1.00 25.66%
Adjusted Per Share Value based on latest NOSH - 304,074
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.75 52.99 55.46 54.66 64.82 71.27 61.07 -10.42%
EPS 9.70 -0.58 -0.09 0.31 2.05 3.78 -0.47 -
DPS 0.00 0.03 0.04 0.00 0.00 0.00 0.03 -
NAPS 1.609 1.4975 1.7781 1.6036 1.1552 1.1552 1.1616 24.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.935 0.745 0.77 0.70 0.65 0.67 0.68 -
P/RPS 2.06 1.62 1.83 1.48 1.16 1.09 1.29 36.50%
P/EPS 11.00 -149.00 -1,100.00 259.26 36.56 20.47 -169.81 -
EY 9.09 -0.67 -0.09 0.39 2.74 4.89 -0.59 -
DY 0.00 0.04 0.04 0.00 0.00 0.00 0.04 -
P/NAPS 0.66 0.57 0.57 0.50 0.65 0.67 0.68 -1.96%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 28/08/15 27/05/15 26/02/15 19/11/14 25/08/14 -
Price 0.96 0.78 0.715 0.755 0.725 0.65 0.665 -
P/RPS 2.12 1.70 1.70 1.59 1.29 1.05 1.26 41.32%
P/EPS 11.29 -156.00 -1,021.43 279.63 40.78 19.86 -166.06 -
EY 8.85 -0.64 -0.10 0.36 2.45 5.04 -0.60 -
DY 0.00 0.04 0.04 0.00 0.00 0.00 0.05 -
P/NAPS 0.68 0.60 0.53 0.54 0.73 0.65 0.67 0.98%

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