[MAA] YoY Cumulative 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- 56.77%
YoY- 228.75%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 254,719 1,091,446 1,084,916 974,773 1,048,004 1,106,034 1,032,002 -20.78%
PBT 39,119 43,957 2,243 41,518 -34,203 10,492 1,658 69.27%
Tax -1,005 -15,190 -2,109 -4,623 4,361 -3,324 -2,304 -12.90%
NP 38,114 28,767 134 36,895 -29,842 7,168 -646 -
-
NP to SH 36,600 28,024 24 37,586 -29,193 7,400 -383 -
-
Tax Rate 2.57% 34.56% 94.03% 11.13% - 31.68% 138.96% -
Total Cost 216,605 1,062,679 1,084,782 937,878 1,077,846 1,098,866 1,032,648 -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 8.07% 8.94% 0.01% 14.88% -11.42% 1.98% -0.09% -
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 83.72 358.70 452.05 320.29 344.27 363.20 619.20 -28.33%
EPS 12.03 9.21 0.01 12.35 -9.59 2.43 -0.13 -
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 96.58 413.85 411.37 369.61 397.37 419.38 391.31 -20.78%
EPS 13.88 10.63 0.01 14.25 -11.07 2.81 -0.15 -
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 0.55 0.21 0.15 0.23 0.27 0.58 0.50 1.59%
P/EPS 3.82 8.14 6,600.00 6.07 -9.80 87.24 -1,349.00 -
EY 26.15 12.28 0.02 16.47 -10.20 1.15 -0.07 -
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 0.50 0.17 0.15 0.24 0.19 0.50 0.22 14.64%
P/EPS 3.49 6.62 6,800.00 6.23 -6.78 74.07 -600.52 -
EY 28.64 15.10 0.01 16.04 -14.75 1.35 -0.17 -
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