[MAA] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -10.42%
YoY- -40.29%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 700,324 695,327 792,586 1,077,171 775,807 566,529 503,541 5.64%
PBT -5,712 -85,596 -119 31,685 72,949 65,210 48,585 -
Tax -24,522 11,864 -2,583 -267 -20,087 10,657 -27,009 -1.59%
NP -30,234 -73,732 -2,702 31,418 52,862 75,867 21,576 -
-
NP to SH -30,817 -74,219 -3,793 31,564 52,862 75,867 21,576 -
-
Tax Rate - - - 0.84% 27.54% -16.34% 55.59% -
Total Cost 730,558 769,059 795,288 1,045,753 722,945 490,662 481,965 7.17%
-
Net Worth 213,097 307,326 369,425 304,369 366,748 360,639 284,526 -4.69%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 6,106 15,218 22,826 7,608 7,607 -
Div Payout % - - 0.00% 48.21% 43.18% 10.03% 35.26% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 213,097 307,326 369,425 304,369 366,748 360,639 284,526 -4.69%
NOSH 304,425 304,283 305,310 152,184 152,177 152,168 152,153 12.24%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -4.32% -10.60% -0.34% 2.92% 6.81% 13.39% 4.28% -
ROE -14.46% -24.15% -1.03% 10.37% 14.41% 21.04% 7.58% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 230.05 228.51 259.60 707.81 509.80 372.30 330.94 -5.87%
EPS -10.13 -24.39 -1.25 10.37 34.74 49.85 14.18 -
DPS 0.00 0.00 2.00 10.00 15.00 5.00 5.00 -
NAPS 0.70 1.01 1.21 2.00 2.41 2.37 1.87 -15.09%
Adjusted Per Share Value based on latest NOSH - 152,184
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 265.54 263.65 300.53 408.43 294.16 214.81 190.93 5.64%
EPS -11.68 -28.14 -1.44 11.97 20.04 28.77 8.18 -
DPS 0.00 0.00 2.32 5.77 8.66 2.88 2.88 -
NAPS 0.808 1.1653 1.4008 1.1541 1.3906 1.3674 1.0788 -4.69%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.45 1.68 1.76 3.12 4.96 5.55 4.16 -
P/RPS 0.20 0.74 0.68 0.44 0.97 1.49 1.26 -26.39%
P/EPS -4.45 -6.89 -141.67 15.04 14.28 11.13 29.34 -
EY -22.50 -14.52 -0.71 6.65 7.00 8.98 3.41 -
DY 0.00 0.00 1.14 3.21 3.02 0.90 1.20 -
P/NAPS 0.64 1.66 1.45 1.56 2.06 2.34 2.22 -18.70%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 26/02/04 28/02/03 -
Price 0.41 1.28 2.02 3.18 5.05 6.45 3.98 -
P/RPS 0.18 0.56 0.78 0.45 0.99 1.73 1.20 -27.08%
P/EPS -4.05 -5.25 -162.60 15.33 14.54 12.94 28.07 -
EY -24.69 -19.06 -0.62 6.52 6.88 7.73 3.56 -
DY 0.00 0.00 0.99 3.14 2.97 0.78 1.26 -
P/NAPS 0.59 1.27 1.67 1.59 2.10 2.72 2.13 -19.24%

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