[MAA] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 522.19%
YoY- -86.93%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,472,942 1,519,052 1,608,016 1,491,299 1,810,069 1,471,749 1,334,732 1.65%
PBT 41,627 -46,639 1,059 3,229 11,283 -9,552 7,668 32.53%
Tax -5,516 6,871 -594 -2,189 1,469 -907 -852 36.48%
NP 36,111 -39,768 465 1,040 12,752 -10,459 6,816 32.00%
-
NP to SH 36,836 -38,490 452 1,617 12,376 -10,459 6,816 32.43%
-
Tax Rate 13.25% - 56.09% 67.79% -13.02% - 11.11% -
Total Cost 1,436,831 1,558,820 1,607,551 1,490,259 1,797,317 1,482,208 1,327,916 1.32%
-
Net Worth 252,468 246,457 358,586 306,351 304,420 351,678 276,900 -1.52%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 252,468 246,457 358,586 306,351 304,420 351,678 276,900 -1.52%
NOSH 304,178 304,268 301,333 306,351 152,210 152,241 152,142 12.22%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.45% -2.62% 0.03% 0.07% 0.70% -0.71% 0.51% -
ROE 14.59% -15.62% 0.13% 0.53% 4.07% -2.97% 2.46% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 484.24 499.25 533.63 486.79 1,189.19 966.72 877.29 -9.42%
EPS 12.11 -12.65 0.15 0.53 4.07 -6.87 4.48 18.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 1.19 1.00 2.00 2.31 1.82 -12.25%
Adjusted Per Share Value based on latest NOSH - 303,698
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 558.86 576.35 610.11 565.82 686.77 558.40 506.42 1.65%
EPS 13.98 -14.60 0.17 0.61 4.70 -3.97 2.59 32.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9579 0.9351 1.3605 1.1623 1.155 1.3343 1.0506 -1.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.77 0.61 2.05 1.40 4.54 5.15 5.05 -
P/RPS 0.16 0.12 0.38 0.29 0.38 0.53 0.58 -19.30%
P/EPS 6.36 -4.82 1,366.67 265.24 55.84 -74.96 112.72 -38.04%
EY 15.73 -20.74 0.07 0.38 1.79 -1.33 0.89 61.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.75 1.72 1.40 2.27 2.23 2.77 -16.61%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 29/11/07 27/11/06 18/11/05 30/11/04 21/11/03 -
Price 0.73 0.51 1.96 1.61 3.82 5.40 5.40 -
P/RPS 0.15 0.10 0.37 0.33 0.32 0.56 0.62 -21.04%
P/EPS 6.03 -4.03 1,306.67 305.03 46.98 -78.60 120.54 -39.27%
EY 16.59 -24.80 0.08 0.33 2.13 -1.27 0.83 64.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.63 1.65 1.61 1.91 2.34 2.97 -18.33%

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