[MAA] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -28.27%
YoY- 23.11%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 548,798 532,504 513,044 493,430 889,867 1,350,067 1,726,594 -53.45%
PBT -24,317 18,827 39,168 85,955 138,473 131,115 143,311 -
Tax -4,334 -3,837 -4,043 -7,917 -15,883 -22,233 -30,068 -72.54%
NP -28,651 14,990 35,125 78,038 122,590 108,882 113,243 -
-
NP to SH -17,164 23,423 42,477 87,989 122,671 109,682 114,095 -
-
Tax Rate - 20.38% 10.32% 9.21% 11.47% 16.96% 20.98% -
Total Cost 577,449 517,514 477,919 415,392 767,277 1,241,185 1,613,351 -49.62%
-
Net Worth 405,073 419,450 304,818 440,412 453,589 423,448 304,371 21.01%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 91 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 405,073 419,450 304,818 440,412 453,589 423,448 304,371 21.01%
NOSH 304,566 303,949 304,818 297,575 304,422 304,639 304,371 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -5.22% 2.82% 6.85% 15.82% 13.78% 8.06% 6.56% -
ROE -4.24% 5.58% 13.94% 19.98% 27.04% 25.90% 37.49% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 180.19 175.19 168.31 165.82 292.31 443.17 567.27 -53.47%
EPS -5.64 7.71 13.94 29.57 40.30 36.00 37.49 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.38 1.00 1.48 1.49 1.39 1.00 20.96%
Adjusted Per Share Value based on latest NOSH - 297,575
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 208.09 201.91 194.53 187.10 337.41 511.91 654.68 -53.45%
EPS -6.51 8.88 16.11 33.36 46.51 41.59 43.26 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5359 1.5904 1.1558 1.6699 1.7199 1.6056 1.1541 21.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.55 0.525 0.44 0.41 0.46 0.41 0.41 -
P/RPS 0.31 0.30 0.26 0.25 0.16 0.09 0.07 169.92%
P/EPS -9.76 6.81 3.16 1.39 1.14 1.14 1.09 -
EY -10.25 14.68 31.67 72.12 87.60 87.81 91.43 -
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.44 0.28 0.31 0.29 0.41 0.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 23/05/13 27/02/13 30/11/12 28/08/12 25/05/12 23/02/12 -
Price 0.565 0.56 0.505 0.50 0.42 0.41 0.41 -
P/RPS 0.31 0.32 0.30 0.30 0.14 0.09 0.07 169.92%
P/EPS -10.03 7.27 3.62 1.69 1.04 1.14 1.09 -
EY -9.97 13.76 27.59 59.14 95.94 87.81 91.43 -
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.51 0.34 0.28 0.29 0.41 1.62%

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