[MAHJAYA] QoQ Annualized Quarter Result on 30-Nov-2003 [#2]

Announcement Date
16-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ--%
YoY- 67.59%
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Revenue 34,534 0 0 0 0 0 0 -
PBT -16,378 0 0 -3,400 0 -3,536 0 -
Tax -2,629 0 0 0 0 160 0 -
NP -19,007 0 0 -3,400 0 -3,376 0 -
-
NP to SH -19,007 0 0 -3,400 0 -3,376 0 -
-
Tax Rate - - - - - - - -
Total Cost 53,541 0 0 3,400 0 3,376 0 -
-
Net Worth 41,985 0 0 -114,423 0 -108,514 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Net Worth 41,985 0 0 -114,423 0 -108,514 0 -
NOSH 37,487 21,794 21,794 21,794 20,788 20,788 21,788 71.79%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
NP Margin -55.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -45.27% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
RPS 92.12 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS -50.70 0.00 0.00 -15.60 0.00 -16.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.00 0.00 -5.25 0.00 -5.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 21,760
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
RPS 12.57 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS -6.92 0.00 0.00 -1.24 0.00 -1.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1528 0.00 0.00 -0.4163 0.00 -0.3948 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Date 30/06/04 31/03/04 31/12/03 28/11/03 30/09/03 29/08/03 30/06/03 -
Price 0.97 0.12 0.12 0.12 0.12 0.12 0.12 -
P/RPS 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.91 0.00 0.00 -0.77 0.00 -0.74 0.00 -
EY -52.27 0.00 0.00 -130.00 0.00 -135.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Date 30/08/04 - - 16/01/04 - 31/10/03 - -
Price 1.16 0.00 0.00 0.12 0.00 0.12 0.00 -
P/RPS 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -2.29 0.00 0.00 -0.77 0.00 -0.74 0.00 -
EY -43.71 0.00 0.00 -130.00 0.00 -135.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -

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