[MAA] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 105.23%
YoY- -0.26%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,214,379 2,400,602 2,568,470 2,585,876 2,038,278 1,838,273 1,504,588 6.64%
PBT -132,235 940 34,914 84,232 55,658 56,253 40,701 -
Tax 18,735 -3,177 -2,456 -18,618 9,750 -27,861 -28,554 -
NP -113,500 -2,237 32,458 65,614 65,408 28,392 12,147 -
-
NP to SH -112,709 -3,341 33,181 65,238 65,408 28,392 12,147 -
-
Tax Rate - 337.98% 7.03% 22.10% -17.52% 49.53% 70.16% -
Total Cost 2,327,879 2,402,839 2,536,012 2,520,262 1,972,870 1,809,881 1,492,441 7.68%
-
Net Worth 246,903 362,636 303,698 304,962 317,511 277,230 263,217 -1.05%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 6,106 15,218 22,826 7,608 7,607 7,463 -
Div Payout % - 0.00% 45.86% 34.99% 11.63% 26.80% 61.44% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 246,903 362,636 303,698 304,962 317,511 277,230 263,217 -1.05%
NOSH 304,819 304,736 303,698 152,481 152,649 152,324 152,149 12.26%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -5.13% -0.09% 1.26% 2.54% 3.21% 1.54% 0.81% -
ROE -45.65% -0.92% 10.93% 21.39% 20.60% 10.24% 4.61% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 726.46 787.76 845.73 1,695.87 1,335.27 1,206.82 988.89 -5.00%
EPS -36.98 -1.10 10.93 42.78 42.85 18.64 7.98 -
DPS 0.00 2.00 5.01 15.00 5.00 5.00 5.00 -
NAPS 0.81 1.19 1.00 2.00 2.08 1.82 1.73 -11.87%
Adjusted Per Share Value based on latest NOSH - 152,481
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 840.17 910.83 974.52 981.12 773.35 697.47 570.86 6.64%
EPS -42.76 -1.27 12.59 24.75 24.82 10.77 4.61 -
DPS 0.00 2.32 5.77 8.66 2.89 2.89 2.83 -
NAPS 0.9368 1.3759 1.1523 1.1571 1.2047 1.0519 0.9987 -1.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.61 2.05 1.40 4.54 5.15 5.05 4.44 -
P/RPS 0.08 0.26 0.17 0.27 0.39 0.42 0.45 -24.99%
P/EPS -1.65 -186.98 12.81 10.61 12.02 27.09 55.61 -
EY -60.62 -0.53 7.80 9.42 8.32 3.69 1.80 -
DY 0.00 0.98 3.58 3.30 0.97 0.99 1.13 -
P/NAPS 0.75 1.72 1.40 2.27 2.48 2.77 2.57 -18.54%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 27/11/06 18/11/05 30/11/04 21/11/03 29/11/02 -
Price 0.51 1.96 1.61 3.82 5.40 5.40 4.24 -
P/RPS 0.07 0.25 0.19 0.23 0.40 0.45 0.43 -26.08%
P/EPS -1.38 -178.77 14.74 8.93 12.60 28.97 53.11 -
EY -72.50 -0.56 6.79 11.20 7.93 3.45 1.88 -
DY 0.00 1.02 3.11 3.93 0.93 0.93 1.18 -
P/NAPS 0.63 1.65 1.61 1.91 2.60 2.97 2.45 -20.23%

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