[MAA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -290.44%
YoY- -112.39%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,150,260 2,169,647 2,285,438 2,386,418 2,668,809 2,417,874 1,957,891 1.57%
PBT 43,251 16,924 -130,013 -2,620 70,755 38,919 91,070 -11.66%
Tax -9,141 -29,379 22,259 -5,454 -1,562 -15,929 7,477 -
NP 34,110 -12,455 -107,754 -8,074 69,193 22,990 98,547 -16.20%
-
NP to SH 33,061 -11,418 -107,893 -8,496 68,599 23,135 98,547 -16.63%
-
Tax Rate 21.13% 173.59% - - 2.21% 40.93% -8.21% -
Total Cost 2,116,150 2,182,102 2,393,192 2,394,492 2,599,616 2,394,884 1,859,344 2.17%
-
Net Worth 283,205 234,283 252,673 368,185 304,054 336,399 360,871 -3.95%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 6,106 15,218 22,826 7,608 -
Div Payout % - - - 0.00% 22.18% 98.67% 7.72% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 283,205 234,283 252,673 368,185 304,054 336,399 360,871 -3.95%
NOSH 304,522 304,263 304,425 304,285 152,027 152,216 152,266 12.23%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.59% -0.57% -4.71% -0.34% 2.59% 0.95% 5.03% -
ROE 11.67% -4.87% -42.70% -2.31% 22.56% 6.88% 27.31% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 706.11 713.08 750.74 784.27 1,755.48 1,588.44 1,285.83 -9.50%
EPS 10.86 -3.75 -35.44 -2.79 45.12 15.20 64.72 -25.72%
DPS 0.00 0.00 0.00 2.01 10.00 15.00 5.00 -
NAPS 0.93 0.77 0.83 1.21 2.00 2.21 2.37 -14.43%
Adjusted Per Share Value based on latest NOSH - 304,285
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 815.84 823.20 867.13 905.44 1,012.59 917.38 742.85 1.57%
EPS 12.54 -4.33 -40.94 -3.22 26.03 8.78 37.39 -16.63%
DPS 0.00 0.00 0.00 2.32 5.77 8.66 2.89 -
NAPS 1.0745 0.8889 0.9587 1.397 1.1536 1.2763 1.3692 -3.95%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.71 0.46 1.23 2.10 3.10 4.90 5.80 -
P/RPS 0.10 0.06 0.16 0.27 0.18 0.31 0.45 -22.16%
P/EPS 6.54 -12.26 -3.47 -75.21 6.87 32.24 8.96 -5.10%
EY 15.29 -8.16 -28.81 -1.33 14.56 3.10 11.16 5.38%
DY 0.00 0.00 0.00 0.96 3.23 3.06 0.86 -
P/NAPS 0.76 0.60 1.48 1.74 1.55 2.22 2.45 -17.71%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 29/05/09 30/05/08 29/05/07 31/05/06 31/05/05 28/05/04 -
Price 0.64 0.67 1.25 2.23 2.90 4.70 5.45 -
P/RPS 0.09 0.09 0.17 0.28 0.17 0.30 0.42 -22.63%
P/EPS 5.89 -17.85 -3.53 -79.87 6.43 30.92 8.42 -5.77%
EY 16.96 -5.60 -28.35 -1.25 15.56 3.23 11.88 6.11%
DY 0.00 0.00 0.00 0.90 3.45 3.19 0.92 -
P/NAPS 0.69 0.87 1.51 1.84 1.45 2.13 2.30 -18.17%

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