[MAA] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -33.65%
YoY- 408.26%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 250,025 237,222 232,657 220,534 223,263 217,544 213,621 11.09%
PBT -147,886 -76,183 21,869 35,683 53,872 88,312 44,901 -
Tax -298 -5,763 -10,740 -9,118 -8,780 -11,001 -5,840 -86.31%
NP -148,184 -81,946 11,129 26,565 45,092 77,311 39,061 -
-
NP to SH -137,098 -74,812 17,574 33,366 50,288 79,307 39,789 -
-
Tax Rate - - 49.11% 25.55% 16.30% 12.46% 13.01% -
Total Cost 398,209 319,168 221,528 193,969 178,171 140,233 174,560 73.55%
-
Net Worth 379,774 456,256 543,287 535,375 538,013 552,325 550,605 -21.98%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 379,774 456,256 543,287 535,375 538,013 552,325 550,605 -21.98%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -59.27% -34.54% 4.78% 12.05% 20.20% 35.54% 18.29% -
ROE -36.10% -16.40% 3.23% 6.23% 9.35% 14.36% 7.23% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 94.80 89.95 88.22 83.62 84.66 81.14 78.37 13.56%
EPS -51.98 -28.37 6.66 12.65 19.07 29.58 14.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.73 2.06 2.03 2.04 2.06 2.02 -20.24%
Adjusted Per Share Value based on latest NOSH - 273,518
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 94.86 90.01 88.27 83.67 84.71 82.54 81.05 11.09%
EPS -52.02 -28.38 6.67 12.66 19.08 30.09 15.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4409 1.7311 2.0613 2.0313 2.0413 2.0956 2.0891 -21.98%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.475 0.585 0.58 0.70 0.755 0.84 0.775 -
P/RPS 0.50 0.65 0.66 0.84 0.89 1.04 0.99 -36.65%
P/EPS -0.91 -2.06 8.70 5.53 3.96 2.84 5.31 -
EY -109.44 -48.49 11.49 18.07 25.26 35.21 18.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.28 0.34 0.37 0.41 0.38 -9.00%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 23/05/22 25/02/22 23/11/21 24/08/21 31/05/21 26/02/21 -
Price 0.475 0.615 0.60 0.68 0.76 0.88 0.70 -
P/RPS 0.50 0.68 0.68 0.81 0.90 1.08 0.89 -31.98%
P/EPS -0.91 -2.17 9.00 5.37 3.99 2.98 4.80 -
EY -109.44 -46.12 11.11 18.61 25.09 33.61 20.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.29 0.33 0.37 0.43 0.35 -3.85%

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