[MAHJAYA] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 4.45%
YoY- -47.84%
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 113,536 132,364 157,185 128,454 128,966 132,984 170,857 -23.79%
PBT 6,168 13,856 13,433 12,910 12,462 10,132 21,651 -56.60%
Tax -1,560 -5,212 -4,525 -5,009 -4,702 -3,308 -6,410 -60.91%
NP 4,608 8,644 8,908 7,901 7,760 6,824 15,241 -54.85%
-
NP to SH 5,192 9,052 8,773 8,260 7,908 6,960 15,241 -51.12%
-
Tax Rate 25.29% 37.62% 33.69% 38.80% 37.73% 32.65% 29.61% -
Total Cost 108,928 123,720 148,277 120,553 121,206 126,160 155,616 -21.11%
-
Net Worth 327,915 327,180 267,384 225,272 224,659 225,974 263,008 15.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 327,915 327,180 267,384 225,272 224,659 225,974 263,008 15.79%
NOSH 273,263 272,650 224,692 225,272 224,659 225,974 224,793 13.86%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.06% 6.53% 5.67% 6.15% 6.02% 5.13% 8.92% -
ROE 1.58% 2.77% 3.28% 3.67% 3.52% 3.08% 5.79% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 41.55 48.55 69.96 57.02 57.41 58.85 76.01 -33.07%
EPS 1.90 3.32 3.20 3.01 2.88 2.56 6.78 -57.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.19 1.00 1.00 1.00 1.17 1.69%
Adjusted Per Share Value based on latest NOSH - 224,100
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 41.31 48.16 57.19 46.74 46.92 48.39 62.17 -23.79%
EPS 1.89 3.29 3.19 3.01 2.88 2.53 5.55 -51.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1931 1.1905 0.9729 0.8197 0.8174 0.8222 0.957 15.78%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.55 0.45 0.54 0.62 0.55 0.78 0.80 -
P/RPS 1.32 0.93 0.77 1.09 0.96 1.33 1.05 16.43%
P/EPS 28.95 13.55 13.83 16.91 15.63 25.32 11.80 81.60%
EY 3.45 7.38 7.23 5.91 6.40 3.95 8.48 -45.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.45 0.62 0.55 0.78 0.68 -22.88%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 29/08/06 26/05/06 24/02/06 29/11/05 30/08/05 -
Price 0.56 0.50 0.45 0.54 0.65 0.57 0.82 -
P/RPS 1.35 1.03 0.64 0.95 1.13 0.97 1.08 15.99%
P/EPS 29.47 15.06 11.53 14.73 18.47 18.51 12.09 80.82%
EY 3.39 6.64 8.68 6.79 5.42 5.40 8.27 -44.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.38 0.54 0.65 0.57 0.70 -23.26%

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