[MAA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 19.19%
YoY- 1554.14%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,386,418 2,668,809 2,417,874 1,957,891 1,659,746 1,879,645 1,867,017 4.17%
PBT -2,620 70,755 38,919 91,070 21,955 49,318 19,487 -
Tax -5,454 -1,562 -15,929 7,477 -28,732 -27,446 -8,741 -7.55%
NP -8,074 69,193 22,990 98,547 -6,777 21,872 10,746 -
-
NP to SH -8,496 68,599 23,135 98,547 -6,777 21,304 4,081 -
-
Tax Rate - 2.21% 40.93% -8.21% 130.87% 55.65% 44.86% -
Total Cost 2,394,492 2,599,616 2,394,884 1,859,344 1,666,523 1,857,773 1,856,271 4.33%
-
Net Worth 368,185 304,054 336,399 360,871 261,221 296,951 143,140 17.04%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 6,106 15,218 22,826 7,608 7,607 7,463 5,588 1.48%
Div Payout % 0.00% 22.18% 98.67% 7.72% 0.00% 35.03% 136.93% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 368,185 304,054 336,399 360,871 261,221 296,951 143,140 17.04%
NOSH 304,285 152,027 152,216 152,266 150,994 149,221 143,140 13.38%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -0.34% 2.59% 0.95% 5.03% -0.41% 1.16% 0.58% -
ROE -2.31% 22.56% 6.88% 27.31% -2.59% 7.17% 2.85% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 784.27 1,755.48 1,588.44 1,285.83 1,099.21 1,259.63 1,304.32 -8.12%
EPS -2.79 45.12 15.20 64.72 -4.49 14.28 2.85 -
DPS 2.01 10.00 15.00 5.00 5.00 5.00 3.90 -10.45%
NAPS 1.21 2.00 2.21 2.37 1.73 1.99 1.00 3.22%
Adjusted Per Share Value based on latest NOSH - 152,266
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 905.44 1,012.59 917.38 742.85 629.73 713.17 708.37 4.17%
EPS -3.22 26.03 8.78 37.39 -2.57 8.08 1.55 -
DPS 2.32 5.77 8.66 2.89 2.89 2.83 2.12 1.51%
NAPS 1.397 1.1536 1.2763 1.3692 0.9911 1.1267 0.5431 17.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.10 3.10 4.90 5.80 3.74 6.00 3.52 -
P/RPS 0.27 0.18 0.31 0.45 0.34 0.48 0.27 0.00%
P/EPS -75.21 6.87 32.24 8.96 -83.33 42.03 123.46 -
EY -1.33 14.56 3.10 11.16 -1.20 2.38 0.81 -
DY 0.96 3.23 3.06 0.86 1.34 0.83 1.11 -2.38%
P/NAPS 1.74 1.55 2.22 2.45 2.16 3.02 3.52 -11.07%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 31/05/06 31/05/05 28/05/04 30/05/03 24/05/02 01/06/01 -
Price 2.23 2.90 4.70 5.45 4.32 6.15 3.90 -
P/RPS 0.28 0.17 0.30 0.42 0.39 0.49 0.30 -1.14%
P/EPS -79.87 6.43 30.92 8.42 -96.25 43.08 136.79 -
EY -1.25 15.56 3.23 11.88 -1.04 2.32 0.73 -
DY 0.90 3.45 3.19 0.92 1.16 0.81 1.00 -1.73%
P/NAPS 1.84 1.45 2.13 2.30 2.50 3.09 3.90 -11.76%

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