[MAHJAYA] QoQ 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- 159.87%
YoY- -71.99%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 39,243 35,432 39,914 33,538 26,969 23,677 33,091 12.02%
PBT 2,101 1,825 1,369 2,728 -1,680 -380 3,464 -28.32%
Tax -1,254 -846 -376 -1,936 572 523 -1,303 -2.52%
NP 847 979 993 792 -1,108 143 2,161 -46.41%
-
NP to SH 821 1,009 921 722 -1,206 333 2,263 -49.10%
-
Tax Rate 59.69% 46.36% 27.47% 70.97% - - 37.62% -
Total Cost 38,396 34,453 38,921 32,746 28,077 23,534 30,930 15.49%
-
Net Worth 327,250 325,607 322,756 276,451 326,168 333,000 327,180 0.01%
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 327,250 325,607 322,756 276,451 326,168 333,000 327,180 0.01%
NOSH 273,666 272,702 270,882 276,451 274,090 277,500 272,650 0.24%
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 2.16% 2.76% 2.49% 2.36% -4.11% 0.60% 6.53% -
ROE 0.25% 0.31% 0.29% 0.26% -0.37% 0.10% 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 14.34 12.99 14.73 12.13 9.84 8.53 12.14 11.73%
EPS 0.30 0.37 0.34 0.26 -0.44 0.12 0.83 -49.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1958 1.194 1.1915 1.00 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 14.28 12.89 14.52 12.20 9.81 8.61 12.04 12.03%
EPS 0.30 0.37 0.34 0.26 -0.44 0.12 0.82 -48.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1907 1.1847 1.1744 1.0059 1.1868 1.2116 1.1905 0.01%
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 3.28 3.85 3.66 5.36 5.69 6.45 3.71 -7.87%
P/EPS 156.67 135.14 158.82 248.88 -127.27 458.33 54.22 102.73%
EY 0.64 0.74 0.63 0.40 -0.79 0.22 1.84 -50.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.45 0.65 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 3.00 3.39 3.39 4.29 5.89 6.56 4.12 -19.04%
P/EPS 143.33 118.92 147.06 199.11 -131.82 466.67 60.24 78.13%
EY 0.70 0.84 0.68 0.50 -0.76 0.21 1.66 -43.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.42 0.52 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