[MAA] QoQ TTM Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	2,283,885	2,568,470	2,711,142	2,668,809	2,887,240	2,585,876	2,476,198	-5.23%
YoY %	-11.08%	-5.26%	1.59%	-7.57%	11.65%	4.43%	-	-
Horiz. %	92.23%	103.73%	109.49%	107.78%	116.60%	104.43%	100.00%	-
PBT	3,110	34,914	72,084	70,755	42,968	84,232	51,307	-84.49%
YoY %	-91.09%	-51.56%	1.88%	64.67%	-48.99%	64.17%	-	-
Horiz. %	6.06%	68.05%	140.50%	137.91%	83.75%	164.17%	100.00%	-
Tax	-4,772	-2,456	-5,628	-1,562	1,202	-18,618	-19,591	-60.89%
YoY %	-94.30%	56.36%	-260.31%	-229.95%	106.46%	4.97%	-	-
Horiz. %	24.36%	12.54%	28.73%	7.97%	-6.14%	95.03%	100.00%	-
NP	-1,662	32,458	66,456	69,193	44,170	65,614	31,716	-
YoY %	-105.12%	-51.16%	-3.96%	56.65%	-32.68%	106.88%	-	-
Horiz. %	-5.24%	102.34%	209.53%	218.16%	139.27%	206.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,176	33,181	66,418	68,599	43,940	65,238	31,787	-
YoY %	-106.56%	-50.04%	-3.18%	56.12%	-32.65%	105.23%	-	-
Horiz. %	-6.85%	104.39%	208.95%	215.81%	138.23%	205.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	153.44%	7.03%	7.81%	2.21%	-2.80%	22.10%	38.18%	-
YoY %	2,082.65%	-9.99%	253.39%	178.93%	-112.67%	-42.12%	-	-
Horiz. %	401.89%	18.41%	20.46%	5.79%	-7.33%	57.88%	100.00%	-
Total Cost	2,285,547	2,536,012	2,644,686	2,599,616	2,843,070	2,520,262	2,444,482	-4.37%
YoY %	-9.88%	-4.11%	1.73%	-8.56%	12.81%	3.10%	-	-
Horiz. %	93.50%	103.74%	108.19%	106.35%	116.31%	103.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	369,425	303,698	388,295	304,054	304,369	304,962	330,076	7.77%
YoY %	21.64%	-21.79%	27.71%	-0.10%	-0.19%	-7.61%	-	-
Horiz. %	111.92%	92.01%	117.64%	92.12%	92.21%	92.39%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	6,106	15,218	15,218	15,218	15,218	22,826	22,826	-58.38%
YoY %	-59.88%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	26.75%	66.67%	66.67%	66.67%	66.67%	100.00%	100.00%	-
Div Payout %	0.00%	45.86%	22.91%	22.18%	34.63%	34.99%	71.81%	-
YoY %	0.00%	100.17%	3.29%	-35.95%	-1.03%	-51.27%	-	-
Horiz. %	0.00%	63.86%	31.90%	30.89%	48.22%	48.73%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	369,425	303,698	388,295	304,054	304,369	304,962	330,076	7.77%
YoY %	21.64%	-21.79%	27.71%	-0.10%	-0.19%	-7.61%	-	-
Horiz. %	111.92%	92.01%	117.64%	92.12%	92.21%	92.39%	100.00%	-
NOSH	305,310	303,698	152,272	152,027	152,184	152,481	152,109	58.91%
YoY %	0.53%	99.44%	0.16%	-0.10%	-0.19%	0.24%	-	-
Horiz. %	200.72%	199.66%	100.11%	99.95%	100.05%	100.24%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	-0.07%	1.26%	2.45%	2.59%	1.53%	2.54%	1.28%	-
YoY %	-105.56%	-48.57%	-5.41%	69.28%	-39.76%	98.44%	-	-
Horiz. %	-5.47%	98.44%	191.41%	202.34%	119.53%	198.44%	100.00%	-
ROE	-0.59%	10.93%	17.11%	22.56%	14.44%	21.39%	9.63%	-
YoY %	-105.40%	-36.12%	-24.16%	56.23%	-32.49%	122.12%	-	-
Horiz. %	-6.13%	113.50%	177.67%	234.27%	149.95%	222.12%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	748.05	845.73	1,780.45	1,755.48	1,897.20	1,695.87	1,627.91	-40.36%
YoY %	-11.55%	-52.50%	1.42%	-7.47%	11.87%	4.17%	-	-
Horiz. %	45.95%	51.95%	109.37%	107.84%	116.54%	104.17%	100.00%	-
EPS	-0.71	10.93	43.62	45.12	28.87	42.78	20.90	-
YoY %	-106.50%	-74.94%	-3.32%	56.29%	-32.52%	104.69%	-	-
Horiz. %	-3.40%	52.30%	208.71%	215.89%	138.13%	204.69%	100.00%	-
DPS	2.00	5.01	10.00	10.00	10.00	15.00	15.00	-73.80%
YoY %	-60.08%	-49.90%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	13.33%	33.40%	66.67%	66.67%	66.67%	100.00%	100.00%	-
NAPS	1.21	1.00	2.55	2.00	2.00	2.00	2.17	-32.18%
YoY %	21.00%	-60.78%	27.50%	0.00%	0.00%	-7.83%	-	-
Horiz. %	55.76%	46.08%	117.51%	92.17%	92.17%	92.17%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 152,027
RPS	865.99	973.89	1,027.99	1,011.94	1,094.76	980.49	938.91	-5.23%
YoY %	-11.08%	-5.26%	1.59%	-7.57%	11.65%	4.43%	-	-
Horiz. %	92.23%	103.73%	109.49%	107.78%	116.60%	104.43%	100.00%	-
EPS	-0.83	12.58	25.18	26.01	16.66	24.74	12.05	-
YoY %	-106.60%	-50.04%	-3.19%	56.12%	-32.66%	105.31%	-	-
Horiz. %	-6.89%	104.40%	208.96%	215.85%	138.26%	205.31%	100.00%	-
DPS	2.32	5.77	5.77	5.77	5.77	8.66	8.66	-58.34%
YoY %	-59.79%	0.00%	0.00%	0.00%	-33.37%	0.00%	-	-
Horiz. %	26.79%	66.63%	66.63%	66.63%	66.63%	100.00%	100.00%	-
NAPS	1.4008	1.1515	1.4723	1.1529	1.1541	1.1563	1.2516	7.77%
YoY %	21.65%	-21.79%	27.70%	-0.10%	-0.19%	-7.61%	-	-
Horiz. %	111.92%	92.00%	117.63%	92.11%	92.21%	92.39%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	1.76	1.40	3.10	3.10	3.12	4.54	4.80	-
P/RPS	0.24	0.17	0.17	0.18	0.16	0.27	0.29	-11.82%
YoY %	41.18%	0.00%	-5.56%	12.50%	-40.74%	-6.90%	-	-
Horiz. %	82.76%	58.62%	58.62%	62.07%	55.17%	93.10%	100.00%	-
P/EPS	-246.94	12.81	7.11	6.87	10.81	10.61	22.97	-
YoY %	-2,027.71%	80.17%	3.49%	-36.45%	1.89%	-53.81%	-	-
Horiz. %	-1,075.05%	55.77%	30.95%	29.91%	47.06%	46.19%	100.00%	-
EY	-0.40	7.80	14.07	14.56	9.25	9.42	4.35	-
YoY %	-105.13%	-44.56%	-3.37%	57.41%	-1.80%	116.55%	-	-
Horiz. %	-9.20%	179.31%	323.45%	334.71%	212.64%	216.55%	100.00%	-
DY	1.14	3.58	3.23	3.23	3.21	3.30	3.13	-48.90%
YoY %	-68.16%	10.84%	0.00%	0.62%	-2.73%	5.43%	-	-
Horiz. %	36.42%	114.38%	103.19%	103.19%	102.56%	105.43%	100.00%	-
P/NAPS	1.45	1.40	1.22	1.55	1.56	2.27	2.21	-24.43%
YoY %	3.57%	14.75%	-21.29%	-0.64%	-31.28%	2.71%	-	-
Horiz. %	65.61%	63.35%	55.20%	70.14%	70.59%	102.71%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/07	27/11/06	13/09/06	31/05/06	28/02/06	18/11/05	30/08/05	-
Price	2.02	1.61	1.38	2.90	3.18	3.82	4.60	-
P/RPS	0.27	0.19	0.08	0.17	0.17	0.23	0.28	-2.38%
YoY %	42.11%	137.50%	-52.94%	0.00%	-26.09%	-17.86%	-	-
Horiz. %	96.43%	67.86%	28.57%	60.71%	60.71%	82.14%	100.00%	-
P/EPS	-283.42	14.74	3.16	6.43	11.01	8.93	22.01	-
YoY %	-2,022.80%	366.46%	-50.86%	-41.60%	23.29%	-59.43%	-	-
Horiz. %	-1,287.69%	66.97%	14.36%	29.21%	50.02%	40.57%	100.00%	-
EY	-0.35	6.79	31.61	15.56	9.08	11.20	4.54	-
YoY %	-105.15%	-78.52%	103.15%	71.37%	-18.93%	146.70%	-	-
Horiz. %	-7.71%	149.56%	696.26%	342.73%	200.00%	246.70%	100.00%	-
DY	0.99	3.11	7.25	3.45	3.14	3.93	3.26	-54.72%
YoY %	-68.17%	-57.10%	110.14%	9.87%	-20.10%	20.55%	-	-
Horiz. %	30.37%	95.40%	222.39%	105.83%	96.32%	120.55%	100.00%	-
P/NAPS	1.67	1.61	0.54	1.45	1.59	1.91	2.12	-14.66%
YoY %	3.73%	198.15%	-62.76%	-8.81%	-16.75%	-9.91%	-	-
Horiz. %	78.77%	75.94%	25.47%	68.40%	75.00%	90.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos