[MAHJAYA] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 14.9%
YoY- 81.74%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 139,856 169,059 146,040 150,422 183,084 174,078 157,412 -7.57%
PBT 9,612 3,552 6,354 7,674 7,760 985 3,400 99.80%
Tax -2,488 -576 -2,265 -2,122 -3,548 -126 -2,469 0.51%
NP 7,124 2,976 4,089 5,552 4,212 859 930 288.11%
-
NP to SH 7,156 3,024 4,137 5,336 4,644 1,349 1,365 201.47%
-
Tax Rate 25.88% 16.22% 35.65% 27.65% 45.72% 12.79% 72.62% -
Total Cost 132,732 166,083 141,950 144,870 178,872 173,219 156,481 -10.38%
-
Net Worth 273,414 271,472 271,224 271,283 271,093 267,086 328,952 -11.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 1,374 - - - - - -
Div Payout % - 45.45% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,414 271,472 271,224 271,283 271,093 267,086 328,952 -11.58%
NOSH 275,230 274,909 274,601 275,051 276,428 273,541 276,756 -0.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.09% 1.76% 2.80% 3.69% 2.30% 0.49% 0.59% -
ROE 2.62% 1.11% 1.53% 1.97% 1.71% 0.51% 0.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.81 61.50 53.18 54.69 66.23 63.64 56.88 -7.24%
EPS 2.60 1.10 1.51 1.94 1.68 0.49 0.49 203.90%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9934 0.9875 0.9877 0.9863 0.9807 0.9764 1.1886 -11.26%
Adjusted Per Share Value based on latest NOSH - 273,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.89 61.51 53.14 54.73 66.62 63.34 57.27 -7.56%
EPS 2.60 1.10 1.51 1.94 1.69 0.49 0.50 199.84%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9948 0.9878 0.9869 0.9871 0.9864 0.9718 1.1969 -11.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.35 0.35 0.33 0.35 0.41 0.34 -
P/RPS 0.98 0.57 0.66 0.60 0.53 0.64 0.60 38.65%
P/EPS 19.23 31.82 23.23 17.01 20.83 83.14 68.92 -57.26%
EY 5.20 3.14 4.30 5.88 4.80 1.20 1.45 134.10%
DY 0.00 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.35 0.33 0.36 0.42 0.29 43.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 27/05/10 25/02/10 20/11/09 28/08/09 29/05/09 -
Price 0.54 0.50 0.34 0.33 0.34 0.42 0.38 -
P/RPS 1.06 0.81 0.64 0.60 0.51 0.66 0.67 35.73%
P/EPS 20.77 45.45 22.57 17.01 20.24 85.16 77.03 -58.23%
EY 4.81 2.20 4.43 5.88 4.94 1.17 1.30 139.03%
DY 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.34 0.33 0.35 0.43 0.32 41.69%

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