[MAHJAYA] QoQ Cumulative Quarter Result on 28-Feb-2003 [#3]

Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -96.7%
YoY- 24.05%
View:
Show?
Cumulative Result
31/08/03 30/06/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 0 0 1,237 1,237 1,237 1,401 21,346 -
PBT -884 0 -14,707 -10,317 -5,245 -3,264 -20,160 -91.77%
Tax 40 0 0 0 0 0 0 -
NP -844 0 -14,707 -10,317 -5,245 -3,264 -20,160 -92.06%
-
NP to SH -844 0 -14,707 -10,317 -5,245 -3,264 -20,160 -92.06%
-
Tax Rate - - - - - - - -
Total Cost 844 0 15,944 11,554 6,482 4,665 41,506 -95.54%
-
Net Worth -108,514 0 -89,549 -85,194 -79,971 -78,004 -74,731 34.70%
Dividend
31/08/03 30/06/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 30/06/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth -108,514 0 -89,549 -85,194 -79,971 -78,004 -74,731 34.70%
NOSH 20,788 21,788 21,788 21,788 21,790 21,789 21,787 -3.67%
Ratio Analysis
31/08/03 30/06/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 0.00% 0.00% -1,188.92% -834.03% -424.01% -232.98% -94.44% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/08/03 30/06/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 0.00 0.00 5.68 5.68 5.68 6.43 97.97 -
EPS -4.06 0.00 -67.50 -47.35 -24.07 -14.98 -92.53 -91.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.22 0.00 -4.11 -3.91 -3.67 -3.58 -3.43 39.84%
Adjusted Per Share Value based on latest NOSH - 21,786
31/08/03 30/06/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 0.00 0.00 0.45 0.45 0.45 0.51 7.77 -
EPS -0.31 0.00 -5.35 -3.75 -1.91 -1.19 -7.34 -92.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3948 0.00 -0.3258 -0.31 -0.291 -0.2838 -0.2719 34.69%
Price Multiplier on Financial Quarter End Date
31/08/03 30/06/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 29/08/03 30/06/03 30/05/03 28/02/03 - - - -
Price 0.12 0.12 0.12 0.12 0.00 0.00 0.00 -
P/RPS 0.00 0.00 2.11 2.11 0.00 0.00 0.00 -
P/EPS -2.96 0.00 -0.18 -0.25 0.00 0.00 0.00 -
EY -33.83 0.00 -562.50 -394.58 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/03 30/06/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 31/10/03 - 31/07/03 30/04/03 28/01/03 31/10/02 31/07/02 -
Price 0.12 0.00 0.12 0.12 0.12 0.00 0.00 -
P/RPS 0.00 0.00 2.11 2.11 2.11 0.00 0.00 -
P/EPS -2.96 0.00 -0.18 -0.25 -0.50 0.00 0.00 -
EY -33.83 0.00 -562.50 -394.58 -200.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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