[MAA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -50.04%
YoY- -49.14%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,357,917 2,386,418 2,283,885 2,568,470 2,711,142 2,668,809 2,887,240 -12.66%
PBT 11,944 -2,620 3,110 34,914 72,084 70,755 42,968 -57.50%
Tax -5,792 -5,454 -4,772 -2,456 -5,628 -1,562 1,202 -
NP 6,152 -8,074 -1,662 32,458 66,456 69,193 44,170 -73.22%
-
NP to SH 5,607 -8,496 -2,176 33,181 66,418 68,599 43,940 -74.74%
-
Tax Rate 48.49% - 153.44% 7.03% 7.81% 2.21% -2.80% -
Total Cost 2,351,765 2,394,492 2,285,547 2,536,012 2,644,686 2,599,616 2,843,070 -11.91%
-
Net Worth 374,576 368,185 369,425 303,698 388,295 304,054 304,369 14.88%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,106 6,106 6,106 15,218 15,218 15,218 15,218 -45.69%
Div Payout % 108.90% 0.00% 0.00% 45.86% 22.91% 22.18% 34.63% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 374,576 368,185 369,425 303,698 388,295 304,054 304,369 14.88%
NOSH 304,533 304,285 305,310 303,698 152,272 152,027 152,184 58.99%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.26% -0.34% -0.07% 1.26% 2.45% 2.59% 1.53% -
ROE 1.50% -2.31% -0.59% 10.93% 17.11% 22.56% 14.44% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 774.27 784.27 748.05 845.73 1,780.45 1,755.48 1,897.20 -45.07%
EPS 1.84 -2.79 -0.71 10.93 43.62 45.12 28.87 -84.12%
DPS 2.00 2.01 2.00 5.01 10.00 10.00 10.00 -65.90%
NAPS 1.23 1.21 1.21 1.00 2.55 2.00 2.00 -27.74%
Adjusted Per Share Value based on latest NOSH - 303,698
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 894.06 904.86 865.99 973.89 1,027.99 1,011.94 1,094.76 -12.66%
EPS 2.13 -3.22 -0.83 12.58 25.18 26.01 16.66 -74.71%
DPS 2.32 2.32 2.32 5.77 5.77 5.77 5.77 -45.61%
NAPS 1.4203 1.3961 1.4008 1.1515 1.4723 1.1529 1.1541 14.88%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.12 2.10 1.76 1.40 3.10 3.10 3.12 -
P/RPS 0.27 0.27 0.24 0.17 0.17 0.18 0.16 41.87%
P/EPS 115.14 -75.21 -246.94 12.81 7.11 6.87 10.81 386.20%
EY 0.87 -1.33 -0.40 7.80 14.07 14.56 9.25 -79.40%
DY 0.94 0.96 1.14 3.58 3.23 3.23 3.21 -56.00%
P/NAPS 1.72 1.74 1.45 1.40 1.22 1.55 1.56 6.74%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 27/11/06 13/09/06 31/05/06 28/02/06 -
Price 1.80 2.23 2.02 1.61 1.38 2.90 3.18 -
P/RPS 0.23 0.28 0.27 0.19 0.08 0.17 0.17 22.39%
P/EPS 97.76 -79.87 -283.42 14.74 3.16 6.43 11.01 330.51%
EY 1.02 -1.25 -0.35 6.79 31.61 15.56 9.08 -76.81%
DY 1.11 0.90 0.99 3.11 7.25 3.45 3.14 -50.09%
P/NAPS 1.46 1.84 1.67 1.61 0.54 1.45 1.59 -5.54%

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