[MAA] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 513.26%
YoY- 2721.2%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 166,932 119,344 515,781 531,048 498,169 471,048 501,982 -16.75%
PBT 23,316 -8,460 44,058 27,339 109 -12,436 -9,433 -
Tax -361 -736 -8,702 -7,359 -893 2,510 2,730 -
NP 22,955 -9,196 35,356 19,980 -784 -9,926 -6,703 -
-
NP to SH 22,981 982 35,664 19,659 -750 -9,297 -6,948 -
-
Tax Rate 1.55% - 19.75% 26.92% 819.27% - - -
Total Cost 143,977 128,540 480,425 511,068 498,953 480,974 508,685 -18.95%
-
Net Worth 426,137 440,412 349,955 310,405 248,999 246,903 362,636 2.72%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 426,137 440,412 349,955 310,405 248,999 246,903 362,636 2.72%
NOSH 304,384 297,575 304,308 304,318 300,000 304,819 304,736 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 13.75% -7.71% 6.85% 3.76% -0.16% -2.11% -1.34% -
ROE 5.39% 0.22% 10.19% 6.33% -0.30% -3.77% -1.92% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 54.84 40.11 169.49 174.50 166.06 154.53 164.73 -16.73%
EPS 7.55 0.33 11.71 6.46 -0.24 -3.06 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.48 1.15 1.02 0.83 0.81 1.19 2.74%
Adjusted Per Share Value based on latest NOSH - 304,318
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 63.34 45.28 195.70 201.49 189.01 178.72 190.46 -16.74%
EPS 8.72 0.37 13.53 7.46 -0.28 -3.53 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6168 1.671 1.3278 1.1777 0.9447 0.9368 1.3759 2.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.665 0.41 0.50 0.65 0.77 0.61 2.05 -
P/RPS 1.21 1.02 0.29 0.37 0.46 0.39 1.24 -0.40%
P/EPS 8.81 124.24 4.27 10.06 -308.00 -20.00 -89.91 -
EY 11.35 0.80 23.44 9.94 -0.32 -5.00 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.28 0.43 0.64 0.93 0.75 1.72 -19.14%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 30/11/12 21/11/11 29/11/10 26/11/09 28/11/08 29/11/07 -
Price 0.635 0.50 0.41 0.62 0.73 0.51 1.96 -
P/RPS 1.16 1.25 0.24 0.36 0.44 0.33 1.19 -0.42%
P/EPS 8.41 151.52 3.50 9.60 -292.00 -16.72 -85.96 -
EY 11.89 0.66 28.58 10.42 -0.34 -5.98 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.34 0.36 0.61 0.88 0.63 1.65 -19.45%

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