[MAA] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3374.18%
YoY- 2032.11%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,084,916 974,773 1,048,004 1,106,034 1,032,002 1,208,100 979,458 1.71%
PBT 2,243 41,518 -34,203 10,492 1,658 -27,458 -15,368 -
Tax -2,109 -4,623 4,361 -3,324 -2,304 4,526 3,123 -
NP 134 36,895 -29,842 7,168 -646 -22,932 -12,245 -
-
NP to SH 24 37,586 -29,193 7,400 -383 -22,861 -12,245 -
-
Tax Rate 94.03% 11.13% - 31.68% 138.96% - - -
Total Cost 1,084,782 937,878 1,077,846 1,098,866 1,032,648 1,231,032 991,703 1.50%
-
Net Worth 223,200 252,602 255,705 374,567 425,000 330,241 325,519 -6.09%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 223,200 252,602 255,705 374,567 425,000 330,241 325,519 -6.09%
NOSH 240,000 304,340 304,410 304,526 166,666 152,185 152,111 7.89%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.01% 3.78% -2.85% 0.65% -0.06% -1.90% -1.25% -
ROE 0.01% 14.88% -11.42% 1.98% -0.09% -6.92% -3.76% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 452.05 320.29 344.27 363.20 619.20 793.84 643.91 -5.72%
EPS 0.01 12.35 -9.59 2.43 -0.13 -15.02 -8.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.83 0.84 1.23 2.55 2.17 2.14 -12.96%
Adjusted Per Share Value based on latest NOSH - 304,533
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 411.63 369.84 397.63 419.65 391.56 458.37 371.62 1.71%
EPS 0.01 14.26 -11.08 2.81 -0.15 -8.67 -4.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8469 0.9584 0.9702 1.4212 1.6125 1.253 1.2351 -6.09%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.66 0.75 0.94 2.12 3.10 4.80 5.30 -
P/RPS 0.15 0.23 0.27 0.58 0.50 0.60 0.82 -24.64%
P/EPS 6,600.00 6.07 -9.80 87.24 -1,349.00 -31.95 -65.84 -
EY 0.02 16.47 -10.20 1.15 -0.07 -3.13 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.90 1.12 1.72 1.22 2.21 2.48 -18.80%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 29/08/08 28/08/07 13/09/06 30/08/05 17/08/04 -
Price 0.68 0.77 0.65 1.80 1.38 4.60 4.82 -
P/RPS 0.15 0.24 0.19 0.50 0.22 0.58 0.75 -23.51%
P/EPS 6,800.00 6.23 -6.78 74.07 -600.52 -30.62 -59.88 -
EY 0.01 16.04 -14.75 1.35 -0.17 -3.27 -1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.93 0.77 1.46 0.54 2.12 2.25 -17.09%

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