[MAA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -290.44%
YoY- -112.39%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,303,343 2,400,602 2,357,917 2,386,418 2,283,885 2,568,470 2,711,142 -10.27%
PBT -84,537 940 11,944 -2,620 3,110 34,914 72,084 -
Tax 11,270 -3,177 -5,792 -5,454 -4,772 -2,456 -5,628 -
NP -73,267 -2,237 6,152 -8,074 -1,662 32,458 66,456 -
-
NP to SH -73,767 -3,341 5,607 -8,496 -2,176 33,181 66,418 -
-
Tax Rate - 337.98% 48.49% - 153.44% 7.03% 7.81% -
Total Cost 2,376,610 2,402,839 2,351,765 2,394,492 2,285,547 2,536,012 2,644,686 -6.85%
-
Net Worth 307,326 362,636 374,576 368,185 369,425 303,698 388,295 -14.39%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 6,106 6,106 6,106 6,106 15,218 15,218 -
Div Payout % - 0.00% 108.90% 0.00% 0.00% 45.86% 22.91% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 307,326 362,636 374,576 368,185 369,425 303,698 388,295 -14.39%
NOSH 304,283 304,736 304,533 304,285 305,310 303,698 152,272 58.44%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -3.18% -0.09% 0.26% -0.34% -0.07% 1.26% 2.45% -
ROE -24.00% -0.92% 1.50% -2.31% -0.59% 10.93% 17.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 756.97 787.76 774.27 784.27 748.05 845.73 1,780.45 -43.37%
EPS -24.24 -1.10 1.84 -2.79 -0.71 10.93 43.62 -
DPS 0.00 2.00 2.00 2.01 2.00 5.01 10.00 -
NAPS 1.01 1.19 1.23 1.21 1.21 1.00 2.55 -45.97%
Adjusted Per Share Value based on latest NOSH - 304,285
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 873.37 910.24 894.06 904.86 865.99 973.89 1,027.99 -10.27%
EPS -27.97 -1.27 2.13 -3.22 -0.83 12.58 25.18 -
DPS 0.00 2.32 2.32 2.32 2.32 5.77 5.77 -
NAPS 1.1653 1.375 1.4203 1.3961 1.4008 1.1515 1.4723 -14.39%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.68 2.05 2.12 2.10 1.76 1.40 3.10 -
P/RPS 0.22 0.26 0.27 0.27 0.24 0.17 0.17 18.69%
P/EPS -6.93 -186.98 115.14 -75.21 -246.94 12.81 7.11 -
EY -14.43 -0.53 0.87 -1.33 -0.40 7.80 14.07 -
DY 0.00 0.98 0.94 0.96 1.14 3.58 3.23 -
P/NAPS 1.66 1.72 1.72 1.74 1.45 1.40 1.22 22.72%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 27/11/06 13/09/06 -
Price 1.28 1.96 1.80 2.23 2.02 1.61 1.38 -
P/RPS 0.17 0.25 0.23 0.28 0.27 0.19 0.08 65.06%
P/EPS -5.28 -178.77 97.76 -79.87 -283.42 14.74 3.16 -
EY -18.94 -0.56 1.02 -1.25 -0.35 6.79 31.61 -
DY 0.00 1.02 1.11 0.90 0.99 3.11 7.25 -
P/NAPS 1.27 1.65 1.46 1.84 1.67 1.61 0.54 76.57%

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