[MAA] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -112.71%
YoY- -118.68%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,810,069 1,471,749 1,334,732 1,004,166 1,676,184 649,508 591,418 -1.18%
PBT 11,283 -9,552 7,668 1,340 7,595 14,009 27,503 0.95%
Tax 1,469 -907 -852 -2,122 -3,409 -4,623 -192 -
NP 12,752 -10,459 6,816 -782 4,186 9,386 27,311 0.81%
-
NP to SH 12,376 -10,459 6,816 -782 4,186 9,386 27,311 0.84%
-
Tax Rate -13.02% - 11.11% 158.36% 44.88% 33.00% 0.70% -
Total Cost 1,797,317 1,482,208 1,327,916 1,004,948 1,671,998 640,122 564,107 -1.22%
-
Net Worth 304,420 351,678 276,900 260,165 285,544 293,102 215,319 -0.36%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 304,420 351,678 276,900 260,165 285,544 293,102 215,319 -0.36%
NOSH 152,210 152,241 152,142 150,384 149,500 111,871 111,564 -0.32%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.70% -0.71% 0.51% -0.08% 0.25% 1.45% 4.62% -
ROE 4.07% -2.97% 2.46% -0.30% 1.47% 3.20% 12.68% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,189.19 966.72 877.29 667.73 1,121.19 580.59 530.11 -0.85%
EPS 4.07 -6.87 4.48 -0.52 2.80 8.39 24.48 1.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.31 1.82 1.73 1.91 2.62 1.93 -0.03%
Adjusted Per Share Value based on latest NOSH - 152,149
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 686.77 558.40 506.42 381.00 635.97 246.43 224.39 -1.18%
EPS 4.70 -3.97 2.59 -0.30 1.59 3.56 10.36 0.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.155 1.3343 1.0506 0.9871 1.0834 1.1121 0.817 -0.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 4.54 5.15 5.05 4.44 3.90 8.25 0.00 -
P/RPS 0.38 0.53 0.58 0.66 0.35 1.42 0.00 -100.00%
P/EPS 55.84 -74.96 112.72 -853.85 139.29 98.33 0.00 -100.00%
EY 1.79 -1.33 0.89 -0.12 0.72 1.02 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.23 2.77 2.57 2.04 3.15 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/05 30/11/04 21/11/03 29/11/02 28/11/01 02/02/01 26/11/99 -
Price 3.82 5.40 5.40 4.24 4.34 4.46 0.00 -
P/RPS 0.32 0.56 0.62 0.63 0.39 0.77 0.00 -100.00%
P/EPS 46.98 -78.60 120.54 -815.38 155.00 53.16 0.00 -100.00%
EY 2.13 -1.27 0.83 -0.12 0.65 1.88 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.34 2.97 2.45 2.27 1.70 0.00 -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
Post a Comment