[MAA] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -241.61%
YoY- -261.5%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 173,935 168,856 169,006 165,907 154,152 119,024 79,231 68.99%
PBT -5,395 -24,373 -16,650 -13,577 17,978 28,626 12,177 -
Tax -2,725 -2,965 -5,130 -4,237 -3,678 -2,282 -806 125.42%
NP -8,120 -27,338 -21,780 -17,814 14,300 26,344 11,371 -
-
NP to SH -8,261 -27,457 -21,900 -18,527 13,083 25,136 10,263 -
-
Tax Rate - - - - 20.46% 7.97% 6.62% -
Total Cost 182,055 196,194 190,786 183,721 139,852 92,680 67,860 93.19%
-
Net Worth 536,095 530,624 527,889 530,624 538,830 560,711 560,711 -2.95%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 8,205 8,205 8,287 8,287 249 249 -
Div Payout % - 0.00% 0.00% 0.00% 63.35% 0.99% 2.44% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 536,095 530,624 527,889 530,624 538,830 560,711 560,711 -2.95%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -4.67% -16.19% -12.89% -10.74% 9.28% 22.13% 14.35% -
ROE -1.54% -5.17% -4.15% -3.49% 2.43% 4.48% 1.83% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 63.59 61.73 61.79 60.66 56.36 43.52 28.97 68.97%
EPS -3.02 -10.04 -8.01 -6.77 4.78 9.19 3.75 -
DPS 0.00 3.00 3.00 3.03 3.03 0.09 0.09 -
NAPS 1.96 1.94 1.93 1.94 1.97 2.05 2.05 -2.95%
Adjusted Per Share Value based on latest NOSH - 273,518
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 65.99 64.07 64.12 62.95 58.49 45.16 30.06 68.99%
EPS -3.13 -10.42 -8.31 -7.03 4.96 9.54 3.89 -
DPS 0.00 3.11 3.11 3.14 3.14 0.09 0.09 -
NAPS 2.034 2.0133 2.0029 2.0133 2.0444 2.1274 2.1274 -2.95%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.02 0.495 0.575 0.65 0.695 0.77 0.805 -
P/RPS 1.60 0.80 0.93 1.07 1.23 1.77 2.78 -30.83%
P/EPS -33.77 -4.93 -7.18 -9.60 14.53 8.38 21.45 -
EY -2.96 -20.28 -13.92 -10.42 6.88 11.93 4.66 -
DY 0.00 6.06 5.22 4.66 4.36 0.12 0.11 -
P/NAPS 0.52 0.26 0.30 0.34 0.35 0.38 0.39 21.16%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 22/11/18 29/08/18 28/05/18 28/02/18 23/11/17 -
Price 0.795 0.60 0.49 0.595 0.645 0.79 0.79 -
P/RPS 1.25 0.97 0.79 0.98 1.14 1.82 2.73 -40.62%
P/EPS -26.32 -5.98 -6.12 -8.78 13.48 8.60 21.05 -
EY -3.80 -16.73 -16.34 -11.38 7.42 11.63 4.75 -
DY 0.00 5.00 6.12 5.09 4.70 0.12 0.12 -
P/NAPS 0.41 0.31 0.25 0.31 0.33 0.39 0.39 3.39%

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