[MAA] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -196.67%
YoY- -447.4%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 531,048 498,169 471,048 501,982 459,297 601,969 492,291 1.27%
PBT 27,339 109 -12,436 -9,433 1,571 38,741 5,816 29.41%
Tax -7,359 -893 2,510 2,730 115 -3,057 -4,030 10.55%
NP 19,980 -784 -9,926 -6,703 1,686 35,684 1,786 49.52%
-
NP to SH 19,659 -750 -9,297 -6,948 2,000 35,237 1,786 49.11%
-
Tax Rate 26.92% 819.27% - - -7.32% 7.89% 69.29% -
Total Cost 511,068 498,953 480,974 508,685 457,611 566,285 490,505 0.68%
-
Net Worth 310,405 248,999 246,903 362,636 303,698 304,962 317,511 -0.37%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 310,405 248,999 246,903 362,636 303,698 304,962 317,511 -0.37%
NOSH 304,318 300,000 304,819 304,736 303,698 152,481 152,649 12.18%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.76% -0.16% -2.11% -1.34% 0.37% 5.93% 0.36% -
ROE 6.33% -0.30% -3.77% -1.92% 0.66% 11.55% 0.56% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 174.50 166.06 154.53 164.73 151.23 394.78 322.50 -9.72%
EPS 6.46 -0.24 -3.06 -2.28 0.66 11.58 1.17 32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.83 0.81 1.19 1.00 2.00 2.08 -11.19%
Adjusted Per Share Value based on latest NOSH - 304,736
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 201.36 188.89 178.61 190.34 174.15 228.25 186.66 1.27%
EPS 7.45 -0.28 -3.53 -2.63 0.76 13.36 0.68 49.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.177 0.9441 0.9362 1.375 1.1515 1.1563 1.2039 -0.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.65 0.77 0.61 2.05 1.40 4.54 5.15 -
P/RPS 0.37 0.46 0.39 1.24 0.93 1.15 1.60 -21.64%
P/EPS 10.06 -308.00 -20.00 -89.91 212.59 19.65 440.17 -46.71%
EY 9.94 -0.32 -5.00 -1.11 0.47 5.09 0.23 87.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.93 0.75 1.72 1.40 2.27 2.48 -20.20%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 28/11/08 29/11/07 27/11/06 18/11/05 30/11/04 -
Price 0.62 0.73 0.51 1.96 1.61 3.82 5.40 -
P/RPS 0.36 0.44 0.33 1.19 1.06 0.97 1.67 -22.55%
P/EPS 9.60 -292.00 -16.72 -85.96 244.48 16.53 461.54 -47.54%
EY 10.42 -0.34 -5.98 -1.16 0.41 6.05 0.22 90.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.88 0.63 1.65 1.61 1.91 2.60 -21.45%

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