[MAA] YoY Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	146,162	160,963	158,955	142,661	602,861	544,846	505,260	-18.66%
YoY %	-9.20%	1.26%	11.42%	-76.34%	10.65%	7.83%	-	-
Horiz. %	28.93%	31.86%	31.46%	28.24%	119.32%	107.83%	100.00%	-
PBT	192	-2,392	-16,610	26,534	19,176	-6,117	16,316	-52.29%
YoY %	108.03%	85.60%	-162.60%	38.37%	413.49%	-137.49%	-	-
Horiz. %	1.18%	-14.66%	-101.80%	162.63%	117.53%	-37.49%	100.00%	-
Tax	-959	2	-1,070	-573	-6,923	1,117	-2,821	-16.45%
YoY %	-48,050.00%	100.19%	-86.74%	91.72%	-719.79%	139.60%	-	-
Horiz. %	34.00%	-0.07%	37.93%	20.31%	245.41%	-39.60%	100.00%	-
NP	-767	-2,390	-17,680	25,961	12,253	-5,000	13,495	-
YoY %	67.91%	86.48%	-168.10%	111.87%	345.06%	-137.05%	-	-
Horiz. %	-5.68%	-17.71%	-131.01%	192.37%	90.80%	-37.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-243	-1,226	-15,807	24,780	11,791	-4,757	13,610	-
YoY %	80.18%	92.24%	-163.79%	110.16%	347.87%	-134.95%	-	-
Horiz. %	-1.79%	-9.01%	-116.14%	182.07%	86.63%	-34.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	499.48%	-	-	2.16%	36.10%	-	17.29%	-
YoY %	0.00%	-	-	-94.02%	0.00%	-	-	-
Horiz. %	2,888.84%	-	-	12.49%	208.79%	-	100.00%	-
Total Cost	146,929	163,353	176,635	116,700	590,608	549,846	491,765	-18.22%
YoY %	-10.05%	-7.52%	51.36%	-80.24%	7.41%	11.81%	-	-
Horiz. %	29.88%	33.22%	35.92%	23.73%	120.10%	111.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	468,642	306,153	405,073	453,589	313,817	281,784	252,713	10.83%
YoY %	53.07%	-24.42%	-10.70%	44.54%	11.37%	11.50%	-	-
Horiz. %	185.44%	121.15%	160.29%	179.49%	124.18%	111.50%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	104	91	-	-	-	-	-	-
YoY %	14.29%	0.00%	-	-	-	-	-	-
Horiz. %	114.29%	100.00%	-	-	-	-	-	-
Div Payout %	0.00%	0.00%	-	-	-	-	-	-
YoY %	0.00%	0.00%	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	468,642	306,153	405,073	453,589	313,817	281,784	252,713	10.83%
YoY %	53.07%	-24.42%	-10.70%	44.54%	11.37%	11.50%	-	-
Horiz. %	185.44%	121.15%	160.29%	179.49%	124.18%	111.50%	100.00%	-
NOSH	347,142	306,153	304,566	304,422	304,677	302,993	304,474	2.20%
YoY %	13.39%	0.52%	0.05%	-0.08%	0.56%	-0.49%	-	-
Horiz. %	114.01%	100.55%	100.03%	99.98%	100.07%	99.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	-0.52%	-1.48%	-11.12%	18.20%	2.03%	-0.92%	2.67%	-
YoY %	64.86%	86.69%	-161.10%	796.55%	320.65%	-134.46%	-	-
Horiz. %	-19.48%	-55.43%	-416.48%	681.65%	76.03%	-34.46%	100.00%	-
ROE	-0.05%	-0.40%	-3.90%	5.46%	3.76%	-1.69%	5.39%	-
YoY %	87.50%	89.74%	-171.43%	45.21%	322.49%	-131.35%	-	-
Horiz. %	-0.93%	-7.42%	-72.36%	101.30%	69.76%	-31.35%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	42.10	52.58	52.19	46.86	197.87	179.82	165.95	-20.42%
YoY %	-19.93%	0.75%	11.37%	-76.32%	10.04%	8.36%	-	-
Horiz. %	25.37%	31.68%	31.45%	28.24%	119.23%	108.36%	100.00%	-
EPS	-0.07	-0.40	-5.19	8.14	3.87	-1.57	4.48	-
YoY %	82.50%	92.29%	-163.76%	110.34%	346.50%	-135.04%	-	-
Horiz. %	-1.56%	-8.93%	-115.85%	181.70%	86.38%	-35.04%	100.00%	-
DPS	0.03	0.03	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	-	-	-	-	-	-
NAPS	1.35	1.00	1.33	1.49	1.03	0.93	0.83	8.44%
YoY %	35.00%	-24.81%	-10.74%	44.66%	10.75%	12.05%	-	-
Horiz. %	162.65%	120.48%	160.24%	179.52%	124.10%	112.05%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 304,422
RPS	55.42	61.03	60.27	54.09	228.59	206.59	191.58	-18.66%
YoY %	-9.19%	1.26%	11.43%	-76.34%	10.65%	7.83%	-	-
Horiz. %	28.93%	31.86%	31.46%	28.23%	119.32%	107.83%	100.00%	-
EPS	-0.09	-0.46	-5.99	9.40	4.47	-1.80	5.16	-
YoY %	80.43%	92.32%	-163.72%	110.29%	348.33%	-134.88%	-	-
Horiz. %	-1.74%	-8.91%	-116.09%	182.17%	86.63%	-34.88%	100.00%	-
DPS	0.04	0.03	0.00	0.00	0.00	0.00	0.00	-
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	100.00%	-	-	-	-	-	-
NAPS	1.777	1.1609	1.5359	1.7199	1.1899	1.0684	0.9582	10.83%
YoY %	53.07%	-24.42%	-10.70%	44.54%	11.37%	11.50%	-	-
Horiz. %	185.45%	121.15%	160.29%	179.49%	124.18%	111.50%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.77	0.68	0.55	0.46	0.75	0.66	0.75	-
P/RPS	1.83	1.29	1.05	0.98	0.38	0.37	0.45	26.32%
YoY %	41.86%	22.86%	7.14%	157.89%	2.70%	-17.78%	-	-
Horiz. %	406.67%	286.67%	233.33%	217.78%	84.44%	82.22%	100.00%	-
P/EPS	-1,100.00	-169.81	-10.60	5.65	19.38	-42.04	16.78	-
YoY %	-547.78%	-1,501.98%	-287.61%	-70.85%	146.10%	-350.54%	-	-
Horiz. %	-6,555.42%	-1,011.98%	-63.17%	33.67%	115.49%	-250.54%	100.00%	-
EY	-0.09	-0.59	-9.44	17.70	5.16	-2.38	5.96	-
YoY %	84.75%	93.75%	-153.33%	243.02%	316.81%	-139.93%	-	-
Horiz. %	-1.51%	-9.90%	-158.39%	296.98%	86.58%	-39.93%	100.00%	-
DY	0.04	0.04	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	-	-	-	-	-	-
P/NAPS	0.57	0.68	0.41	0.31	0.73	0.71	0.90	-7.32%
YoY %	-16.18%	65.85%	32.26%	-57.53%	2.82%	-21.11%	-	-
Horiz. %	63.33%	75.56%	45.56%	34.44%	81.11%	78.89%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	25/08/14	27/08/13	28/08/12	23/08/11	24/08/10	28/08/09	-
Price	0.715	0.665	0.565	0.42	0.61	0.68	0.77	-
P/RPS	1.70	1.26	1.08	0.90	0.31	0.38	0.46	24.32%
YoY %	34.92%	16.67%	20.00%	190.32%	-18.42%	-17.39%	-	-
Horiz. %	369.57%	273.91%	234.78%	195.65%	67.39%	82.61%	100.00%	-
P/EPS	-1,021.43	-166.06	-10.89	5.16	15.76	-43.31	17.23	-
YoY %	-515.10%	-1,424.89%	-311.05%	-67.26%	136.39%	-351.36%	-	-
Horiz. %	-5,928.21%	-963.78%	-63.20%	29.95%	91.47%	-251.36%	100.00%	-
EY	-0.10	-0.60	-9.19	19.38	6.34	-2.31	5.81	-
YoY %	83.33%	93.47%	-147.42%	205.68%	374.46%	-139.76%	-	-
Horiz. %	-1.72%	-10.33%	-158.18%	333.56%	109.12%	-39.76%	100.00%	-
DY	0.04	0.05	0.00	0.00	0.00	0.00	0.00	-
YoY %	-20.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	100.00%	-	-	-	-	-	-
P/NAPS	0.53	0.67	0.42	0.28	0.59	0.73	0.93	-8.94%
YoY %	-20.90%	59.52%	50.00%	-52.54%	-19.18%	-21.51%	-	-
Horiz. %	56.99%	72.04%	45.16%	30.11%	63.44%	78.49%	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