[MAA] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 37.4%
YoY- -54.1%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,245,313 2,357,917 2,711,142 2,476,198 1,994,673 1,781,509 1,392,930 8.27%
PBT -129,232 11,944 72,084 51,307 55,505 45,317 41,612 -
Tax 18,955 -5,792 -5,628 -19,591 13,753 -29,499 -26,433 -
NP -110,277 6,152 66,456 31,716 69,258 15,818 15,179 -
-
NP to SH -110,360 5,607 66,418 31,787 69,258 15,818 15,179 -
-
Tax Rate - 48.49% 7.81% 38.18% -24.78% 65.09% 63.52% -
Total Cost 2,355,590 2,351,765 2,644,686 2,444,482 1,925,415 1,765,691 1,377,751 9.34%
-
Net Worth 255,793 374,576 388,295 330,076 325,547 279,996 265,927 -0.64%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 6,106 15,218 22,826 7,608 7,607 7,463 -
Div Payout % - 108.90% 22.91% 71.81% 10.99% 48.10% 49.17% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 255,793 374,576 388,295 330,076 325,547 279,996 265,927 -0.64%
NOSH 304,516 304,533 152,272 152,109 152,124 152,172 149,397 12.58%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -4.91% 0.26% 2.45% 1.28% 3.47% 0.89% 1.09% -
ROE -43.14% 1.50% 17.11% 9.63% 21.27% 5.65% 5.71% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 737.34 774.27 1,780.45 1,627.91 1,311.21 1,170.72 932.37 -3.83%
EPS -36.24 1.84 43.62 20.90 45.53 10.39 10.16 -
DPS 0.00 2.00 10.00 15.00 5.00 5.00 5.00 -
NAPS 0.84 1.23 2.55 2.17 2.14 1.84 1.78 -11.75%
Adjusted Per Share Value based on latest NOSH - 152,109
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 851.91 894.63 1,028.65 939.51 756.81 675.93 528.50 8.27%
EPS -41.87 2.13 25.20 12.06 26.28 6.00 5.76 -
DPS 0.00 2.32 5.77 8.66 2.89 2.89 2.83 -
NAPS 0.9705 1.4212 1.4733 1.2524 1.2352 1.0624 1.009 -0.64%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.94 2.12 3.10 4.80 5.30 4.58 5.30 -
P/RPS 0.13 0.27 0.17 0.29 0.40 0.39 0.57 -21.81%
P/EPS -2.59 115.14 7.11 22.97 11.64 44.06 52.16 -
EY -38.55 0.87 14.07 4.35 8.59 2.27 1.92 -
DY 0.00 0.94 3.23 3.13 0.94 1.09 0.94 -
P/NAPS 1.12 1.72 1.22 2.21 2.48 2.49 2.98 -15.03%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 28/08/07 13/09/06 30/08/05 17/08/04 27/08/03 29/08/02 -
Price 0.65 1.80 1.38 4.60 4.82 4.98 5.15 -
P/RPS 0.09 0.23 0.08 0.28 0.37 0.43 0.55 -26.02%
P/EPS -1.79 97.76 3.16 22.01 10.59 47.91 50.69 -
EY -55.76 1.02 31.61 4.54 9.45 2.09 1.97 -
DY 0.00 1.11 7.25 3.26 1.04 1.00 0.97 -
P/NAPS 0.77 1.46 0.54 2.12 2.25 2.71 2.89 -19.76%

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