[MAA] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 381.46%
YoY- -86.93%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,963,922 2,025,402 2,144,021 1,988,398 2,413,425 1,471,749 1,779,642 1.65%
PBT 55,502 -62,185 1,412 4,305 15,044 -9,552 10,224 32.53%
Tax -7,354 9,161 -792 -2,918 1,958 -907 -1,136 36.47%
NP 48,148 -53,024 620 1,386 17,002 -10,459 9,088 32.00%
-
NP to SH 49,114 -51,320 602 2,156 16,501 -10,459 9,088 32.43%
-
Tax Rate 13.25% - 56.09% 67.78% -13.02% - 11.11% -
Total Cost 1,915,774 2,078,426 2,143,401 1,987,012 2,396,422 1,482,208 1,770,554 1.32%
-
Net Worth 252,468 246,457 358,586 306,351 304,420 351,678 276,900 -1.52%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 252,468 246,457 358,586 306,351 304,420 351,678 276,900 -1.52%
NOSH 304,178 304,268 301,332 306,351 152,210 152,241 152,142 12.22%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.45% -2.62% 0.03% 0.07% 0.70% -0.71% 0.51% -
ROE 19.45% -20.82% 0.17% 0.70% 5.42% -2.97% 3.28% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 645.65 665.66 711.51 649.06 1,585.59 966.72 1,169.72 -9.42%
EPS 16.15 -16.87 0.20 0.71 5.43 -6.87 5.97 18.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 1.19 1.00 2.00 2.31 1.82 -12.25%
Adjusted Per Share Value based on latest NOSH - 303,698
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 744.67 767.98 812.95 753.95 915.11 558.05 674.79 1.65%
EPS 18.62 -19.46 0.23 0.82 6.26 -3.97 3.45 32.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9573 0.9345 1.3597 1.1616 1.1543 1.3335 1.0499 -1.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.77 0.61 2.05 1.40 4.54 5.15 5.05 -
P/RPS 0.12 0.09 0.29 0.22 0.29 0.53 0.43 -19.14%
P/EPS 4.77 -3.62 1,025.00 198.93 41.88 -74.96 84.54 -38.04%
EY 20.97 -27.65 0.10 0.50 2.39 -1.33 1.18 61.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.75 1.72 1.40 2.27 2.23 2.77 -16.61%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 29/11/07 27/11/06 18/11/05 30/11/04 21/11/03 -
Price 0.73 0.51 1.96 1.61 3.82 5.40 5.40 -
P/RPS 0.11 0.08 0.28 0.25 0.24 0.56 0.46 -21.19%
P/EPS 4.52 -3.02 980.00 228.77 35.24 -78.60 90.40 -39.27%
EY 22.12 -33.07 0.10 0.44 2.84 -1.27 1.11 64.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.63 1.65 1.61 1.91 2.34 2.97 -18.33%

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