[MAHJAYA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 42.47%
YoY- 97.91%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 90,122 54,644 170,189 114,589 75,346 39,914 117,275 -16.03%
PBT 2,120 1,716 3,545 5,296 3,195 1,369 4,132 -35.78%
Tax -848 -677 -1,517 -2,476 -1,222 -376 -2,144 -45.96%
NP 1,272 1,039 2,028 2,820 1,973 993 1,988 -25.64%
-
NP to SH 1,468 1,015 1,827 2,751 1,931 921 2,112 -21.44%
-
Tax Rate 40.00% 39.45% 42.79% 46.75% 38.25% 27.47% 51.89% -
Total Cost 88,850 53,605 168,161 111,769 73,373 38,921 115,287 -15.87%
-
Net Worth 324,156 327,076 323,673 328,964 329,373 322,756 325,897 -0.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 324,156 327,076 323,673 328,964 329,373 322,756 325,897 -0.35%
NOSH 271,851 274,324 272,063 275,100 275,857 270,882 274,024 -0.52%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.41% 1.90% 1.19% 2.46% 2.62% 2.49% 1.70% -
ROE 0.45% 0.31% 0.56% 0.84% 0.59% 0.29% 0.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 33.15 19.92 62.55 41.65 27.31 14.73 42.80 -15.59%
EPS 0.54 0.37 0.67 1.00 0.70 0.34 0.77 -20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1924 1.1923 1.1897 1.1958 1.194 1.1915 1.1893 0.17%
Adjusted Per Share Value based on latest NOSH - 273,666
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 32.79 19.88 61.92 41.69 27.41 14.52 42.67 -16.03%
EPS 0.53 0.37 0.66 1.00 0.70 0.34 0.77 -21.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1795 1.1901 1.1777 1.1969 1.1984 1.1744 1.1858 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.37 0.39 0.48 0.47 0.50 0.54 0.65 -
P/RPS 1.12 1.96 0.77 1.13 1.83 3.66 1.52 -18.34%
P/EPS 68.52 105.41 71.48 47.00 71.43 158.82 84.34 -12.87%
EY 1.46 0.95 1.40 2.13 1.40 0.63 1.19 14.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.40 0.39 0.42 0.45 0.55 -31.64%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 27/08/08 22/05/08 28/02/08 29/11/07 29/08/07 -
Price 0.36 0.35 0.43 0.43 0.44 0.50 0.52 -
P/RPS 1.09 1.76 0.69 1.03 1.61 3.39 1.22 -7.20%
P/EPS 66.67 94.59 64.03 43.00 62.86 147.06 67.47 -0.78%
EY 1.50 1.06 1.56 2.33 1.59 0.68 1.48 0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.36 0.36 0.37 0.42 0.44 -22.44%

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