[MAA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 38.51%
YoY- 6.05%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,173,266 2,146,145 2,169,647 2,219,376 2,214,379 2,245,313 2,285,438 -3.29%
PBT 35,915 23,370 16,924 -52,351 -132,235 -129,232 -130,013 -
Tax -30,038 -26,635 -29,379 -17,651 18,735 18,955 22,259 -
NP 5,877 -3,265 -12,455 -70,002 -113,500 -110,277 -107,754 -
-
NP to SH 6,019 -2,528 -11,418 -69,307 -112,709 -110,360 -107,893 -
-
Tax Rate 83.64% 113.97% 173.59% - - - - -
Total Cost 2,167,389 2,149,410 2,182,102 2,289,378 2,327,879 2,355,590 2,393,192 -6.38%
-
Net Worth 248,999 252,713 234,283 213,097 246,903 255,793 252,673 -0.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 248,999 252,713 234,283 213,097 246,903 255,793 252,673 -0.97%
NOSH 300,000 304,474 304,263 304,425 304,819 304,516 304,425 -0.97%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.27% -0.15% -0.57% -3.15% -5.13% -4.91% -4.71% -
ROE 2.42% -1.00% -4.87% -32.52% -45.65% -43.14% -42.70% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 724.42 704.87 713.08 729.04 726.46 737.34 750.74 -2.34%
EPS 2.01 -0.83 -3.75 -22.77 -36.98 -36.24 -35.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.77 0.70 0.81 0.84 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 304,425
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 824.57 814.28 823.20 842.07 840.17 851.91 867.13 -3.29%
EPS 2.28 -0.96 -4.33 -26.30 -42.76 -41.87 -40.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9447 0.9588 0.8889 0.8085 0.9368 0.9705 0.9587 -0.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.77 0.75 0.46 0.45 0.61 0.94 1.23 -
P/RPS 0.11 0.11 0.06 0.06 0.08 0.13 0.16 -22.08%
P/EPS 38.38 -90.33 -12.26 -1.98 -1.65 -2.59 -3.47 -
EY 2.61 -1.11 -8.16 -50.59 -60.62 -38.55 -28.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.90 0.60 0.64 0.75 1.12 1.48 -26.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.73 0.77 0.67 0.41 0.51 0.65 1.25 -
P/RPS 0.10 0.11 0.09 0.06 0.07 0.09 0.17 -29.77%
P/EPS 36.38 -92.74 -17.85 -1.80 -1.38 -1.79 -3.53 -
EY 2.75 -1.08 -5.60 -55.53 -72.50 -55.76 -28.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.87 0.59 0.63 0.77 1.51 -30.20%

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