[MAHJAYA] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -64.3%
YoY- -77.56%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 150,692 159,656 117,275 111,649 113,536 132,364 157,185 -2.76%
PBT 6,390 5,476 4,132 1,872 6,168 13,856 13,433 -38.97%
Tax -2,444 -1,504 -2,144 -277 -1,560 -5,212 -4,525 -33.60%
NP 3,946 3,972 1,988 1,594 4,608 8,644 8,908 -41.80%
-
NP to SH 3,862 3,684 2,112 1,853 5,192 9,052 8,773 -42.04%
-
Tax Rate 38.25% 27.47% 51.89% 14.80% 25.29% 37.62% 33.69% -
Total Cost 146,746 155,684 115,287 110,054 108,928 123,720 148,277 -0.68%
-
Net Worth 329,373 322,756 325,897 324,333 327,915 327,180 267,384 14.86%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 329,373 322,756 325,897 324,333 327,915 327,180 267,384 14.86%
NOSH 275,857 270,882 274,024 272,548 273,263 272,650 224,692 14.61%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.62% 2.49% 1.70% 1.43% 4.06% 6.53% 5.67% -
ROE 1.17% 1.14% 0.65% 0.57% 1.58% 2.77% 3.28% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.63 58.94 42.80 40.96 41.55 48.55 69.96 -15.16%
EPS 1.40 1.36 0.77 0.68 1.90 3.32 3.20 -42.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.194 1.1915 1.1893 1.19 1.20 1.20 1.19 0.22%
Adjusted Per Share Value based on latest NOSH - 274,090
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.83 58.09 42.67 40.62 41.31 48.16 57.19 -2.76%
EPS 1.41 1.34 0.77 0.67 1.89 3.29 3.19 -41.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1984 1.1744 1.1858 1.1801 1.1931 1.1905 0.9729 14.86%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.54 0.65 0.56 0.55 0.45 0.54 -
P/RPS 0.92 0.92 1.52 1.37 1.32 0.93 0.77 12.56%
P/EPS 35.71 39.71 84.34 82.35 28.95 13.55 13.83 87.88%
EY 2.80 2.52 1.19 1.21 3.45 7.38 7.23 -46.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.55 0.47 0.46 0.37 0.45 -4.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 29/08/07 29/05/07 27/02/07 30/11/06 29/08/06 -
Price 0.44 0.50 0.52 0.58 0.56 0.50 0.45 -
P/RPS 0.81 0.85 1.22 1.42 1.35 1.03 0.64 16.95%
P/EPS 31.43 36.76 67.47 85.29 29.47 15.06 11.53 94.78%
EY 3.18 2.72 1.48 1.17 3.39 6.64 8.68 -48.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.44 0.49 0.47 0.42 0.38 -1.75%

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