[MAHJAYA] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -22.46%
YoY- 203.03%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 575,402 139,856 169,059 146,040 150,422 183,084 174,078 121.41%
PBT 176,250 9,612 3,552 6,354 7,674 7,760 985 3045.51%
Tax -45,832 -2,488 -576 -2,265 -2,122 -3,548 -126 4941.20%
NP 130,418 7,124 2,976 4,089 5,552 4,212 859 2720.04%
-
NP to SH 130,400 7,156 3,024 4,137 5,336 4,644 1,349 1988.78%
-
Tax Rate 26.00% 25.88% 16.22% 35.65% 27.65% 45.72% 12.79% -
Total Cost 444,984 132,732 166,083 141,950 144,870 178,872 173,219 87.24%
-
Net Worth 335,674 273,414 271,472 271,224 271,283 271,093 267,086 16.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 1,374 - - - - -
Div Payout % - - 45.45% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 335,674 273,414 271,472 271,224 271,283 271,093 267,086 16.41%
NOSH 274,064 275,230 274,909 274,601 275,051 276,428 273,541 0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.67% 5.09% 1.76% 2.80% 3.69% 2.30% 0.49% -
ROE 38.85% 2.62% 1.11% 1.53% 1.97% 1.71% 0.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 209.95 50.81 61.50 53.18 54.69 66.23 63.64 121.12%
EPS 47.58 2.60 1.10 1.51 1.94 1.68 0.49 1995.07%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.2248 0.9934 0.9875 0.9877 0.9863 0.9807 0.9764 16.26%
Adjusted Per Share Value based on latest NOSH - 271,875
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 209.36 50.89 61.51 53.14 54.73 66.62 63.34 121.41%
EPS 47.45 2.60 1.10 1.51 1.94 1.69 0.49 1991.26%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.2214 0.9948 0.9878 0.9869 0.9871 0.9864 0.9718 16.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.60 0.50 0.35 0.35 0.33 0.35 0.41 -
P/RPS 0.29 0.98 0.57 0.66 0.60 0.53 0.64 -40.92%
P/EPS 1.26 19.23 31.82 23.23 17.01 20.83 83.14 -93.82%
EY 79.30 5.20 3.14 4.30 5.88 4.80 1.20 1522.10%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.35 0.35 0.33 0.36 0.42 10.79%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 27/05/10 25/02/10 20/11/09 28/08/09 -
Price 0.625 0.54 0.50 0.34 0.33 0.34 0.42 -
P/RPS 0.30 1.06 0.81 0.64 0.60 0.51 0.66 -40.79%
P/EPS 1.31 20.77 45.45 22.57 17.01 20.24 85.16 -93.76%
EY 76.13 4.81 2.20 4.43 5.88 4.94 1.17 1505.49%
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.51 0.34 0.33 0.35 0.43 12.01%

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