[MAA] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	1,091,446	1,084,916	974,773	1,048,004	1,106,034	1,032,002	1,208,100	-1.67%
YoY %	0.60%	11.30%	-6.99%	-5.25%	7.17%	-14.58%	-	-
Horiz. %	90.34%	89.80%	80.69%	86.75%	91.55%	85.42%	100.00%	-
PBT	43,957	2,243	41,518	-34,203	10,492	1,658	-27,458	-
YoY %	1,859.74%	-94.60%	221.39%	-425.99%	532.81%	106.04%	-	-
Horiz. %	-160.09%	-8.17%	-151.21%	124.56%	-38.21%	-6.04%	100.00%	-
Tax	-15,190	-2,109	-4,623	4,361	-3,324	-2,304	4,526	-
YoY %	-620.25%	54.38%	-206.01%	231.20%	-44.27%	-150.91%	-	-
Horiz. %	-335.62%	-46.60%	-102.14%	96.35%	-73.44%	-50.91%	100.00%	-
NP	28,767	134	36,895	-29,842	7,168	-646	-22,932	-
YoY %	21,367.91%	-99.64%	223.63%	-516.32%	1,209.60%	97.18%	-	-
Horiz. %	-125.44%	-0.58%	-160.89%	130.13%	-31.26%	2.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,024	24	37,586	-29,193	7,400	-383	-22,861	-
YoY %	116,666.67%	-99.94%	228.75%	-494.50%	2,032.11%	98.32%	-	-
Horiz. %	-122.58%	-0.10%	-164.41%	127.70%	-32.37%	1.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.56%	94.03%	11.13%	-	31.68%	138.96%	-	-
YoY %	-63.25%	744.83%	0.00%	-	-77.20%	0.00%	-	-
Horiz. %	24.87%	67.67%	8.01%	-	22.80%	100.00%	-	-
Total Cost	1,062,679	1,084,782	937,878	1,077,846	1,098,866	1,032,648	1,231,032	-2.42%
YoY %	-2.04%	15.66%	-12.99%	-1.91%	6.41%	-16.12%	-	-
Horiz. %	86.32%	88.12%	76.19%	87.56%	89.26%	83.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,406	223,200	252,602	255,705	374,567	425,000	330,241	-0.86%
YoY %	40.41%	-11.64%	-1.21%	-31.73%	-11.87%	28.69%	-	-
Horiz. %	94.90%	67.59%	76.49%	77.43%	113.42%	128.69%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	313,406	223,200	252,602	255,705	374,567	425,000	330,241	-0.86%
YoY %	40.41%	-11.64%	-1.21%	-31.73%	-11.87%	28.69%	-	-
Horiz. %	94.90%	67.59%	76.49%	77.43%	113.42%	128.69%	100.00%	-
NOSH	304,277	240,000	304,340	304,410	304,526	166,666	152,185	12.23%
YoY %	26.78%	-21.14%	-0.02%	-0.04%	82.72%	9.52%	-	-
Horiz. %	199.94%	157.70%	199.98%	200.03%	200.10%	109.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	2.64%	0.01%	3.78%	-2.85%	0.65%	-0.06%	-1.90%	-
YoY %	26,300.00%	-99.74%	232.63%	-538.46%	1,183.33%	96.84%	-	-
Horiz. %	-138.95%	-0.53%	-198.95%	150.00%	-34.21%	3.16%	100.00%	-
ROE	8.94%	0.01%	14.88%	-11.42%	1.98%	-0.09%	-6.92%	-
YoY %	89,300.00%	-99.93%	230.30%	-676.77%	2,300.00%	98.70%	-	-
Horiz. %	-129.19%	-0.14%	-215.03%	165.03%	-28.61%	1.30%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	358.70	452.05	320.29	344.27	363.20	619.20	793.84	-12.39%
YoY %	-20.65%	41.14%	-6.97%	-5.21%	-41.34%	-22.00%	-	-
Horiz. %	45.19%	56.94%	40.35%	43.37%	45.75%	78.00%	100.00%	-
EPS	9.21	0.01	12.35	-9.59	2.43	-0.13	-15.02	-
YoY %	92,000.00%	-99.92%	228.78%	-494.65%	1,969.23%	99.13%	-	-
Horiz. %	-61.32%	-0.07%	-82.22%	63.85%	-16.18%	0.87%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.03	0.93	0.83	0.84	1.23	2.55	2.17	-11.67%
YoY %	10.75%	12.05%	-1.19%	-31.71%	-51.76%	17.51%	-	-
Horiz. %	47.47%	42.86%	38.25%	38.71%	56.68%	117.51%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 304,516
RPS	413.85	411.37	369.61	397.37	419.38	391.31	458.08	-1.67%
YoY %	0.60%	11.30%	-6.99%	-5.25%	7.17%	-14.58%	-	-
Horiz. %	90.34%	89.80%	80.69%	86.75%	91.55%	85.42%	100.00%	-
EPS	10.63	0.01	14.25	-11.07	2.81	-0.15	-8.67	-
YoY %	106,200.00%	-99.93%	228.73%	-493.95%	1,973.33%	98.27%	-	-
Horiz. %	-122.61%	-0.12%	-164.36%	127.68%	-32.41%	1.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1884	0.8463	0.9578	0.9696	1.4203	1.6115	1.2522	-0.86%
YoY %	40.42%	-11.64%	-1.22%	-31.73%	-11.86%	28.69%	-	-
Horiz. %	94.90%	67.59%	76.49%	77.43%	113.42%	128.69%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.75	0.66	0.75	0.94	2.12	3.10	4.80	-
P/RPS	0.21	0.15	0.23	0.27	0.58	0.50	0.60	-16.04%
YoY %	40.00%	-34.78%	-14.81%	-53.45%	16.00%	-16.67%	-	-
Horiz. %	35.00%	25.00%	38.33%	45.00%	96.67%	83.33%	100.00%	-
P/EPS	8.14	6,600.00	6.07	-9.80	87.24	-1,349.00	-31.95	-
YoY %	-99.88%	108,631.47%	161.94%	-111.23%	106.47%	-4,122.22%	-	-
Horiz. %	-25.48%	-20,657.28%	-19.00%	30.67%	-273.05%	4,222.22%	100.00%	-
EY	12.28	0.02	16.47	-10.20	1.15	-0.07	-3.13	-
YoY %	61,300.00%	-99.88%	261.47%	-986.96%	1,742.86%	97.76%	-	-
Horiz. %	-392.33%	-0.64%	-526.20%	325.88%	-36.74%	2.24%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.73	0.71	0.90	1.12	1.72	1.22	2.21	-16.85%
YoY %	2.82%	-21.11%	-19.64%	-34.88%	40.98%	-44.80%	-	-
Horiz. %	33.03%	32.13%	40.72%	50.68%	77.83%	55.20%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	24/08/10	28/08/09	29/08/08	28/08/07	13/09/06	30/08/05	-
Price	0.61	0.68	0.77	0.65	1.80	1.38	4.60	-
P/RPS	0.17	0.15	0.24	0.19	0.50	0.22	0.58	-18.49%
YoY %	13.33%	-37.50%	26.32%	-62.00%	127.27%	-62.07%	-	-
Horiz. %	29.31%	25.86%	41.38%	32.76%	86.21%	37.93%	100.00%	-
P/EPS	6.62	6,800.00	6.23	-6.78	74.07	-600.52	-30.62	-
YoY %	-99.90%	109,049.28%	191.89%	-109.15%	112.33%	-1,861.20%	-	-
Horiz. %	-21.62%	-22,207.71%	-20.35%	22.14%	-241.90%	1,961.20%	100.00%	-
EY	15.10	0.01	16.04	-14.75	1.35	-0.17	-3.27	-
YoY %	150,900.00%	-99.94%	208.75%	-1,192.59%	894.12%	94.80%	-	-
Horiz. %	-461.77%	-0.31%	-490.52%	451.07%	-41.28%	5.20%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.59	0.73	0.93	0.77	1.46	0.54	2.12	-19.19%
YoY %	-19.18%	-21.51%	20.78%	-47.26%	170.37%	-74.53%	-	-
Horiz. %	27.83%	34.43%	43.87%	36.32%	68.87%	25.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos