[MAA] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 104.01%
YoY- -80.83%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,064,004 2,416,200 1,958,916 1,772,092 1,087,160 2,864,944 853,164 15.85%
PBT 3,316 -54,916 -30,736 4,010 13,224 23,910 40,976 -34.21%
Tax -4,608 9,052 6,246 -1,650 -914 -7,726 -12,740 -15.58%
NP -1,292 -45,864 -24,490 2,360 12,310 16,184 28,236 -
-
NP to SH -766 -45,722 -24,490 2,360 12,310 16,184 28,236 -
-
Tax Rate 138.96% - - 41.15% 6.91% 32.31% 31.09% -
Total Cost 2,065,296 2,462,064 1,983,406 1,769,732 1,074,850 2,848,760 824,928 16.51%
-
Net Worth 425,000 330,241 325,519 278,358 265,919 294,118 298,693 6.05%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 425,000 330,241 325,519 278,358 265,919 294,118 298,693 6.05%
NOSH 166,666 152,185 152,111 151,282 149,393 149,298 111,870 6.86%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.06% -1.90% -1.25% 0.13% 1.13% 0.56% 3.31% -
ROE -0.18% -13.85% -7.52% 0.85% 4.63% 5.50% 9.45% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,238.40 1,587.67 1,287.81 1,171.38 727.72 1,918.93 762.64 8.41%
EPS -0.26 -30.04 -16.10 1.56 8.24 10.84 25.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.17 2.14 1.84 1.78 1.97 2.67 -0.76%
Adjusted Per Share Value based on latest NOSH - 152,172
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 782.61 916.16 742.77 671.93 412.22 1,086.31 323.50 15.85%
EPS -0.29 -17.34 -9.29 0.89 4.67 6.14 10.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6115 1.2522 1.2343 1.0555 1.0083 1.1152 1.1326 6.05%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.10 4.80 5.30 4.58 5.30 3.86 10.00 -
P/RPS 0.25 0.30 0.41 0.39 0.73 0.20 1.31 -24.11%
P/EPS -674.50 -15.98 -32.92 293.59 64.32 35.61 39.62 -
EY -0.15 -6.26 -3.04 0.34 1.55 2.81 2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 2.21 2.48 2.49 2.98 1.96 3.75 -17.06%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 13/09/06 30/08/05 17/08/04 27/08/03 29/08/02 06/09/01 15/08/00 -
Price 1.38 4.60 4.82 4.98 5.15 5.15 9.75 -
P/RPS 0.11 0.29 0.37 0.43 0.71 0.27 1.28 -33.55%
P/EPS -300.26 -15.31 -29.94 319.23 62.50 47.51 38.63 -
EY -0.33 -6.53 -3.34 0.31 1.60 2.10 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 2.12 2.25 2.71 2.89 2.61 3.65 -27.26%

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