[MAA] YoY Annualized Quarter 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- 139.15%
YoY- -96.74%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,160,280 1,878,052 2,076,968 2,148,588 1,738,456 2,612,180 1,930,908 1.88%
PBT 33,440 100,808 -176,292 5,612 28,532 -82,616 15,296 13.91%
Tax -12,904 -7,208 39,704 -4,252 -1,524 9,532 -10,728 3.12%
NP 20,536 93,600 -136,588 1,360 27,008 -73,084 4,568 28.45%
-
NP to SH 19,124 95,904 -135,652 852 26,132 -72,504 4,568 26.93%
-
Tax Rate 38.59% 7.15% - 75.77% 5.34% - 70.14% -
Total Cost 2,139,744 1,784,452 2,213,556 2,147,228 1,711,448 2,685,264 1,926,340 1.76%
-
Net Worth 283,205 234,283 252,673 368,185 304,054 336,399 360,871 -3.95%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 283,205 234,283 252,673 368,185 304,054 336,399 360,871 -3.95%
NOSH 304,522 304,263 304,425 304,285 152,027 152,216 152,266 12.23%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.95% 4.98% -6.58% 0.06% 1.55% -2.80% 0.24% -
ROE 6.75% 40.94% -53.69% 0.23% 8.59% -21.55% 1.27% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 709.40 617.24 682.26 706.11 1,143.52 1,716.09 1,268.11 -9.22%
EPS 6.28 31.48 -44.56 0.28 8.60 -47.64 3.00 13.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.77 0.83 1.21 2.00 2.21 2.37 -14.43%
Adjusted Per Share Value based on latest NOSH - 304,285
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 819.64 712.56 788.03 815.21 659.60 991.10 732.62 1.88%
EPS 7.26 36.39 -51.47 0.32 9.91 -27.51 1.73 26.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0745 0.8889 0.9587 1.397 1.1536 1.2763 1.3692 -3.95%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.71 0.46 1.23 2.10 3.10 4.90 5.80 -
P/RPS 0.10 0.07 0.18 0.30 0.27 0.29 0.46 -22.44%
P/EPS 11.31 1.46 -2.76 750.00 18.03 -10.29 193.33 -37.68%
EY 8.85 68.52 -36.23 0.13 5.54 -9.72 0.52 60.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 1.48 1.74 1.55 2.22 2.45 -17.71%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 29/05/09 30/05/08 29/05/07 31/05/06 31/05/05 28/05/04 -
Price 0.64 0.67 1.25 2.23 2.90 4.70 5.45 -
P/RPS 0.09 0.11 0.18 0.32 0.25 0.27 0.43 -22.93%
P/EPS 10.19 2.13 -2.81 796.43 16.87 -9.87 181.67 -38.11%
EY 9.81 47.04 -35.65 0.13 5.93 -10.13 0.55 61.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.87 1.51 1.84 1.45 2.13 2.30 -18.17%

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