[MAHJAYA] QoQ Cumulative Quarter Result on 31-Aug-2002 [#1]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- 83.81%
YoY- 12.23%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 1,237 1,237 1,237 1,401 21,346 19,661 15,187 -81.23%
PBT -14,707 -10,317 -5,245 -3,264 -20,160 -13,584 -7,766 53.12%
Tax 0 0 0 0 0 0 0 -
NP -14,707 -10,317 -5,245 -3,264 -20,160 -13,584 -7,766 53.12%
-
NP to SH -14,707 -10,317 -5,245 -3,264 -20,160 -13,584 -7,766 53.12%
-
Tax Rate - - - - - - - -
Total Cost 15,944 11,554 6,482 4,665 41,506 33,245 22,953 -21.58%
-
Net Worth -89,549 -85,194 -79,971 -78,004 -74,731 -67,573 -61,766 28.12%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth -89,549 -85,194 -79,971 -78,004 -74,731 -67,573 -61,766 28.12%
NOSH 21,788 21,788 21,790 21,789 21,787 21,786 21,790 -0.00%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin -1,188.92% -834.03% -424.01% -232.98% -94.44% -69.09% -51.14% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 5.68 5.68 5.68 6.43 97.97 90.24 69.70 -81.23%
EPS -67.50 -47.35 -24.07 -14.98 -92.53 -62.35 -35.64 53.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.11 -3.91 -3.67 -3.58 -3.43 -3.1016 -2.8346 28.13%
Adjusted Per Share Value based on latest NOSH - 21,789
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 0.45 0.45 0.45 0.51 7.77 7.15 5.53 -81.25%
EPS -5.35 -3.75 -1.91 -1.19 -7.34 -4.94 -2.83 52.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3258 -0.31 -0.291 -0.2838 -0.2719 -0.2459 -0.2247 28.13%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 - - - - - -
Price 0.12 0.12 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.11 2.11 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.18 -0.25 0.00 0.00 0.00 0.00 0.00 -
EY -562.50 -394.58 0.00 0.00 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
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 31/07/03 30/04/03 28/01/03 31/10/02 31/07/02 30/04/02 21/02/02 -
Price 0.12 0.12 0.12 0.00 0.00 0.00 0.00 -
P/RPS 2.11 2.11 2.11 0.00 0.00 0.00 0.00 -
P/EPS -0.18 -0.25 -0.50 0.00 0.00 0.00 0.00 -
EY -562.50 -394.58 -200.58 0.00 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 -

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