[MAA] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 77.86%
YoY- 97.71%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,150,260 2,079,703 2,173,266 2,146,145 2,169,647 2,219,376 2,214,379 -1.94%
PBT 43,251 60,093 35,915 23,370 16,924 -52,351 -132,235 -
Tax -9,141 -7,717 -30,038 -26,635 -29,379 -17,651 18,735 -
NP 34,110 52,376 5,877 -3,265 -12,455 -70,002 -113,500 -
-
NP to SH 33,061 52,256 6,019 -2,528 -11,418 -69,307 -112,709 -
-
Tax Rate 21.13% 12.84% 83.64% 113.97% 173.59% - - -
Total Cost 2,116,150 2,027,327 2,167,389 2,149,410 2,182,102 2,289,378 2,327,879 -6.16%
-
Net Worth 283,205 261,725 248,999 252,713 234,283 213,097 246,903 9.58%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 283,205 261,725 248,999 252,713 234,283 213,097 246,903 9.58%
NOSH 304,522 304,331 300,000 304,474 304,263 304,425 304,819 -0.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.59% 2.52% 0.27% -0.15% -0.57% -3.15% -5.13% -
ROE 11.67% 19.97% 2.42% -1.00% -4.87% -32.52% -45.65% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 706.11 683.37 724.42 704.87 713.08 729.04 726.46 -1.87%
EPS 10.86 17.17 2.01 -0.83 -3.75 -22.77 -36.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.86 0.83 0.83 0.77 0.70 0.81 9.65%
Adjusted Per Share Value based on latest NOSH - 304,474
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 815.84 789.07 824.57 814.28 823.20 842.07 840.17 -1.94%
EPS 12.54 19.83 2.28 -0.96 -4.33 -26.30 -42.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0745 0.993 0.9447 0.9588 0.8889 0.8085 0.9368 9.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.71 0.69 0.77 0.75 0.46 0.45 0.61 -
P/RPS 0.10 0.10 0.11 0.11 0.06 0.06 0.08 16.05%
P/EPS 6.54 4.02 38.38 -90.33 -12.26 -1.98 -1.65 -
EY 15.29 24.89 2.61 -1.11 -8.16 -50.59 -60.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.93 0.90 0.60 0.64 0.75 0.88%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.64 0.69 0.73 0.77 0.67 0.41 0.51 -
P/RPS 0.09 0.10 0.10 0.11 0.09 0.06 0.07 18.25%
P/EPS 5.89 4.02 36.38 -92.74 -17.85 -1.80 -1.38 -
EY 16.96 24.89 2.75 -1.08 -5.60 -55.53 -72.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.88 0.93 0.87 0.59 0.63 6.25%

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