[MAA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -21.62%
YoY- 228.75%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 509,438 2,182,892 2,169,832 1,949,546 2,096,008 2,212,068 2,064,004 -20.78%
PBT 78,238 87,914 4,486 83,036 -68,406 20,984 3,316 69.27%
Tax -2,010 -30,380 -4,218 -9,246 8,722 -6,648 -4,608 -12.90%
NP 76,228 57,534 268 73,790 -59,684 14,336 -1,292 -
-
NP to SH 73,200 56,048 48 75,172 -58,386 14,800 -766 -
-
Tax Rate 2.57% 34.56% 94.03% 11.13% - 31.68% 138.96% -
Total Cost 433,210 2,125,358 2,169,564 1,875,756 2,155,692 2,197,732 2,065,296 -22.89%
-
Net Worth 453,316 313,406 223,200 252,602 255,705 374,567 425,000 1.07%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 453,316 313,406 223,200 252,602 255,705 374,567 425,000 1.07%
NOSH 304,239 304,277 240,000 304,340 304,410 304,526 166,666 10.54%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.96% 2.64% 0.01% 3.78% -2.85% 0.65% -0.06% -
ROE 16.15% 17.88% 0.02% 29.76% -22.83% 3.95% -0.18% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 167.45 717.40 904.10 640.58 688.55 726.40 1,238.40 -28.33%
EPS 24.06 18.42 0.02 24.70 -19.18 4.86 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.03 0.93 0.83 0.84 1.23 2.55 -8.55%
Adjusted Per Share Value based on latest NOSH - 304,474
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 193.17 827.69 822.74 739.21 794.75 838.76 782.61 -20.78%
EPS 27.76 21.25 0.02 28.50 -22.14 5.61 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7189 1.1884 0.8463 0.9578 0.9696 1.4203 1.6115 1.08%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.46 0.75 0.66 0.75 0.94 2.12 3.10 -
P/RPS 0.27 0.10 0.07 0.12 0.14 0.29 0.25 1.28%
P/EPS 1.91 4.07 3,300.00 3.04 -4.90 43.62 -674.50 -
EY 52.30 24.56 0.03 32.93 -20.40 2.29 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.73 0.71 0.90 1.12 1.72 1.22 -20.39%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 24/08/10 28/08/09 29/08/08 28/08/07 13/09/06 -
Price 0.42 0.61 0.68 0.77 0.65 1.80 1.38 -
P/RPS 0.25 0.09 0.08 0.12 0.09 0.25 0.11 14.64%
P/EPS 1.75 3.31 3,400.00 3.12 -3.39 37.04 -300.26 -
EY 57.29 30.20 0.03 32.08 -29.51 2.70 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.59 0.73 0.93 0.77 1.46 0.54 -10.35%

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