[MAHJAYA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -44.44%
YoY- 10.21%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 174,078 118,059 90,122 54,644 170,189 114,589 75,346 74.85%
PBT 985 2,550 2,120 1,716 3,545 5,296 3,195 -54.39%
Tax -126 -1,852 -848 -677 -1,517 -2,476 -1,222 -78.04%
NP 859 698 1,272 1,039 2,028 2,820 1,973 -42.58%
-
NP to SH 1,349 1,024 1,468 1,015 1,827 2,751 1,931 -21.28%
-
Tax Rate 12.79% 72.63% 40.00% 39.45% 42.79% 46.75% 38.25% -
Total Cost 173,219 117,361 88,850 53,605 168,161 111,769 73,373 77.39%
-
Net Worth 267,086 328,953 324,156 327,076 323,673 328,964 329,373 -13.05%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 267,086 328,953 324,156 327,076 323,673 328,964 329,373 -13.05%
NOSH 273,541 276,756 271,851 274,324 272,063 275,100 275,857 -0.56%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.49% 0.59% 1.41% 1.90% 1.19% 2.46% 2.62% -
ROE 0.51% 0.31% 0.45% 0.31% 0.56% 0.84% 0.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.64 42.66 33.15 19.92 62.55 41.65 27.31 75.85%
EPS 0.49 0.37 0.54 0.37 0.67 1.00 0.70 -21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9764 1.1886 1.1924 1.1923 1.1897 1.1958 1.194 -12.56%
Adjusted Per Share Value based on latest NOSH - 274,324
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.34 42.96 32.79 19.88 61.92 41.69 27.41 74.87%
EPS 0.49 0.37 0.53 0.37 0.66 1.00 0.70 -21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9718 1.1969 1.1795 1.1901 1.1777 1.1969 1.1984 -13.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.41 0.34 0.37 0.39 0.48 0.47 0.50 -
P/RPS 0.64 0.80 1.12 1.96 0.77 1.13 1.83 -50.39%
P/EPS 83.14 91.89 68.52 105.41 71.48 47.00 71.43 10.66%
EY 1.20 1.09 1.46 0.95 1.40 2.13 1.40 -9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.31 0.33 0.40 0.39 0.42 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 25/02/09 25/11/08 27/08/08 22/05/08 28/02/08 -
Price 0.42 0.38 0.36 0.35 0.43 0.43 0.44 -
P/RPS 0.66 0.89 1.09 1.76 0.69 1.03 1.61 -44.84%
P/EPS 85.16 102.70 66.67 94.59 64.03 43.00 62.86 22.45%
EY 1.17 0.97 1.50 1.06 1.56 2.33 1.59 -18.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.30 0.29 0.36 0.36 0.37 10.54%

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