[MAHJAYA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 51.94%
YoY- -75.93%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 114,589 75,346 39,914 117,275 83,737 56,768 33,091 128.71%
PBT 5,296 3,195 1,369 4,132 1,404 3,084 3,464 32.67%
Tax -2,476 -1,222 -376 -2,144 -208 -780 -1,303 53.35%
NP 2,820 1,973 993 1,988 1,196 2,304 2,161 19.39%
-
NP to SH 2,751 1,931 921 2,112 1,390 2,596 2,263 13.89%
-
Tax Rate 46.75% 38.25% 27.47% 51.89% 14.81% 25.29% 37.62% -
Total Cost 111,769 73,373 38,921 115,287 82,541 54,464 30,930 135.29%
-
Net Worth 328,964 329,373 322,756 325,897 324,333 327,915 327,180 0.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 328,964 329,373 322,756 325,897 324,333 327,915 327,180 0.36%
NOSH 275,100 275,857 270,882 274,024 272,549 273,263 272,650 0.59%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.46% 2.62% 2.49% 1.70% 1.43% 4.06% 6.53% -
ROE 0.84% 0.59% 0.29% 0.65% 0.43% 0.79% 0.69% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 41.65 27.31 14.73 42.80 30.72 20.77 12.14 127.30%
EPS 1.00 0.70 0.34 0.77 0.51 0.95 0.83 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1958 1.194 1.1915 1.1893 1.19 1.20 1.20 -0.23%
Adjusted Per Share Value based on latest NOSH - 276,451
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 41.69 27.41 14.52 42.67 30.47 20.66 12.04 128.70%
EPS 1.00 0.70 0.34 0.77 0.51 0.94 0.82 14.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1969 1.1984 1.1744 1.1858 1.1801 1.1931 1.1905 0.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.47 0.50 0.54 0.65 0.56 0.55 0.45 -
P/RPS 1.13 1.83 3.66 1.52 1.82 2.65 3.71 -54.69%
P/EPS 47.00 71.43 158.82 84.34 109.80 57.89 54.22 -9.07%
EY 2.13 1.40 0.63 1.19 0.91 1.73 1.84 10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.45 0.55 0.47 0.46 0.37 3.56%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 28/02/08 29/11/07 29/08/07 29/05/07 27/02/07 30/11/06 -
Price 0.43 0.44 0.50 0.52 0.58 0.56 0.50 -
P/RPS 1.03 1.61 3.39 1.22 1.89 2.70 4.12 -60.28%
P/EPS 43.00 62.86 147.06 67.47 113.73 58.95 60.24 -20.11%
EY 2.33 1.59 0.68 1.48 0.88 1.70 1.66 25.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.42 0.44 0.49 0.47 0.42 -9.75%

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