[MAA] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.55%
YoY- -27.19%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 144,060 175,333 131,518 112,058 488,585 540,070 469,513 -17.86%
PBT 2,526 5,350 -7,756 12,585 24,781 8,360 25,202 -31.83%
Tax -700 -1,007 -226 -432 -8,267 -3,226 -1,802 -14.57%
NP 1,826 4,343 -7,982 12,153 16,514 5,134 23,400 -34.61%
-
NP to SH 821 2,652 -7,234 11,820 16,233 4,781 23,976 -43.00%
-
Tax Rate 27.71% 18.82% - 3.43% 33.36% 38.59% 7.15% -
Total Cost 142,234 170,990 139,500 99,905 472,071 534,936 446,113 -17.33%
-
Net Worth 422,662 306,052 419,450 423,448 301,513 283,205 234,283 10.32%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 422,662 306,052 419,450 423,448 301,513 283,205 234,283 10.32%
NOSH 304,074 306,052 303,949 304,639 304,559 304,522 304,263 -0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.27% 2.48% -6.07% 10.85% 3.38% 0.95% 4.98% -
ROE 0.19% 0.87% -1.72% 2.79% 5.38% 1.69% 10.23% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 47.38 57.29 43.27 36.78 160.42 177.35 154.31 -17.85%
EPS 0.27 0.87 -2.38 3.88 5.33 1.57 7.87 -42.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.00 1.38 1.39 0.99 0.93 0.77 10.34%
Adjusted Per Share Value based on latest NOSH - 304,639
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 54.62 66.48 49.87 42.49 185.26 204.78 178.03 -17.86%
EPS 0.31 1.01 -2.74 4.48 6.16 1.81 9.09 -43.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6026 1.1605 1.5904 1.6056 1.1433 1.0738 0.8883 10.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.70 0.62 0.525 0.41 0.82 0.71 0.46 -
P/RPS 1.48 1.08 1.21 1.11 0.51 0.40 0.30 30.45%
P/EPS 259.26 71.55 -22.06 10.57 15.38 45.22 5.84 88.11%
EY 0.39 1.40 -4.53 9.46 6.50 2.21 17.13 -46.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.38 0.29 0.83 0.76 0.60 -2.99%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 23/05/13 25/05/12 23/05/11 31/05/10 29/05/09 -
Price 0.755 0.62 0.56 0.41 1.26 0.64 0.67 -
P/RPS 1.59 1.08 1.29 1.11 0.79 0.36 0.43 24.34%
P/EPS 279.63 71.55 -23.53 10.57 23.64 40.76 8.50 78.95%
EY 0.36 1.40 -4.25 9.46 4.23 2.45 11.76 -44.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.41 0.29 1.27 0.69 0.87 -7.63%

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