[MAA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -159.59%
YoY- -110.07%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,245,313 2,285,438 2,303,343 2,400,602 2,357,917 2,386,418 2,283,885 -1.13%
PBT -129,232 -130,013 -84,537 940 11,944 -2,620 3,110 -
Tax 18,955 22,259 11,270 -3,177 -5,792 -5,454 -4,772 -
NP -110,277 -107,754 -73,267 -2,237 6,152 -8,074 -1,662 1543.15%
-
NP to SH -110,360 -107,893 -73,767 -3,341 5,607 -8,496 -2,176 1273.43%
-
Tax Rate - - - 337.98% 48.49% - 153.44% -
Total Cost 2,355,590 2,393,192 2,376,610 2,402,839 2,351,765 2,394,492 2,285,547 2.03%
-
Net Worth 255,793 252,673 307,326 362,636 374,576 368,185 369,425 -21.75%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 6,106 6,106 6,106 6,106 -
Div Payout % - - - 0.00% 108.90% 0.00% 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 255,793 252,673 307,326 362,636 374,576 368,185 369,425 -21.75%
NOSH 304,516 304,425 304,283 304,736 304,533 304,285 305,310 -0.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -4.91% -4.71% -3.18% -0.09% 0.26% -0.34% -0.07% -
ROE -43.14% -42.70% -24.00% -0.92% 1.50% -2.31% -0.59% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 737.34 750.74 756.97 787.76 774.27 784.27 748.05 -0.95%
EPS -36.24 -35.44 -24.24 -1.10 1.84 -2.79 -0.71 1279.30%
DPS 0.00 0.00 0.00 2.00 2.00 2.01 2.00 -
NAPS 0.84 0.83 1.01 1.19 1.23 1.21 1.21 -21.61%
Adjusted Per Share Value based on latest NOSH - 304,736
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 851.91 867.13 873.92 910.83 894.63 905.44 866.54 -1.12%
EPS -41.87 -40.94 -27.99 -1.27 2.13 -3.22 -0.83 1268.52%
DPS 0.00 0.00 0.00 2.32 2.32 2.32 2.32 -
NAPS 0.9705 0.9587 1.166 1.3759 1.4212 1.397 1.4017 -21.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 1.23 1.68 2.05 2.12 2.10 1.76 -
P/RPS 0.13 0.16 0.22 0.26 0.27 0.27 0.24 -33.57%
P/EPS -2.59 -3.47 -6.93 -186.98 115.14 -75.21 -246.94 -95.22%
EY -38.55 -28.81 -14.43 -0.53 0.87 -1.33 -0.40 2007.90%
DY 0.00 0.00 0.00 0.98 0.94 0.96 1.14 -
P/NAPS 1.12 1.48 1.66 1.72 1.72 1.74 1.45 -15.82%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.65 1.25 1.28 1.96 1.80 2.23 2.02 -
P/RPS 0.09 0.17 0.17 0.25 0.23 0.28 0.27 -51.95%
P/EPS -1.79 -3.53 -5.28 -178.77 97.76 -79.87 -283.42 -96.59%
EY -55.76 -28.35 -18.94 -0.56 1.02 -1.25 -0.35 2847.89%
DY 0.00 0.00 0.00 1.02 1.11 0.90 0.99 -
P/NAPS 0.77 1.51 1.27 1.65 1.46 1.84 1.67 -40.34%

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