[MAHJAYA] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -5.02%
YoY- 97.91%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 180,244 218,576 170,189 152,785 150,692 159,656 117,275 33.00%
PBT 4,240 6,864 3,545 7,061 6,390 5,476 4,132 1.72%
Tax -1,696 -2,708 -1,517 -3,301 -2,444 -1,504 -2,144 -14.40%
NP 2,544 4,156 2,028 3,760 3,946 3,972 1,988 17.78%
-
NP to SH 2,936 4,060 1,827 3,668 3,862 3,684 2,112 24.43%
-
Tax Rate 40.00% 39.45% 42.79% 46.75% 38.25% 27.47% 51.89% -
Total Cost 177,700 214,420 168,161 149,025 146,746 155,684 115,287 33.26%
-
Net Worth 324,156 327,076 323,673 328,964 329,373 322,756 325,897 -0.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 324,156 327,076 323,673 328,964 329,373 322,756 325,897 -0.35%
NOSH 271,851 274,324 272,063 275,099 275,857 270,882 274,024 -0.52%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.41% 1.90% 1.19% 2.46% 2.62% 2.49% 1.70% -
ROE 0.91% 1.24% 0.56% 1.12% 1.17% 1.14% 0.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 66.30 79.68 62.55 55.54 54.63 58.94 42.80 33.70%
EPS 1.08 1.48 0.67 1.33 1.40 1.36 0.77 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1924 1.1923 1.1897 1.1958 1.194 1.1915 1.1893 0.17%
Adjusted Per Share Value based on latest NOSH - 273,666
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.58 79.53 61.92 55.59 54.83 58.09 42.67 33.00%
EPS 1.07 1.48 0.66 1.33 1.41 1.34 0.77 24.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1795 1.1901 1.1777 1.1969 1.1984 1.1744 1.1858 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.37 0.39 0.48 0.47 0.50 0.54 0.65 -
P/RPS 0.56 0.49 0.77 0.85 0.92 0.92 1.52 -48.45%
P/EPS 34.26 26.35 71.48 35.25 35.71 39.71 84.34 -45.00%
EY 2.92 3.79 1.40 2.84 2.80 2.52 1.19 81.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.40 0.39 0.42 0.45 0.55 -31.64%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 27/08/08 22/05/08 28/02/08 29/11/07 29/08/07 -
Price 0.36 0.35 0.43 0.43 0.44 0.50 0.52 -
P/RPS 0.54 0.44 0.69 0.77 0.81 0.85 1.22 -41.77%
P/EPS 33.33 23.65 64.03 32.25 31.43 36.76 67.47 -37.37%
EY 3.00 4.23 1.56 3.10 3.18 2.72 1.48 59.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.36 0.36 0.37 0.42 0.44 -22.44%

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