[MAHJAYA] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 173.2%
YoY- 135.17%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 34,319 29,440 45,771 56,019 27,938 35,478 54,644 -26.68%
PBT 929 1,897 1,940 -1,565 430 404 1,716 -33.59%
Tax -638 -174 -887 1,726 -1,004 -171 -677 -3.88%
NP 291 1,723 1,053 161 -574 233 1,039 -57.22%
-
NP to SH 435 1,507 1,161 325 -444 453 1,015 -43.18%
-
Tax Rate 68.68% 9.17% 45.72% - 233.49% 42.33% 39.45% -
Total Cost 34,028 27,717 44,718 55,858 28,512 35,245 53,605 -26.15%
-
Net Worth 268,530 270,246 271,093 256,526 329,836 317,739 327,076 -12.33%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 268,530 270,246 271,093 256,526 329,836 317,739 327,076 -12.33%
NOSH 271,875 273,999 276,428 262,727 277,500 266,470 274,324 -0.59%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.85% 5.85% 2.30% 0.29% -2.05% 0.66% 1.90% -
ROE 0.16% 0.56% 0.43% 0.13% -0.13% 0.14% 0.31% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.62 10.74 16.56 21.32 10.07 13.31 19.92 -26.25%
EPS 0.16 0.55 0.42 0.12 -0.16 0.17 0.37 -42.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9877 0.9863 0.9807 0.9764 1.1886 1.1924 1.1923 -11.80%
Adjusted Per Share Value based on latest NOSH - 262,727
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.49 10.71 16.65 20.38 10.17 12.91 19.88 -26.66%
EPS 0.16 0.55 0.42 0.12 -0.16 0.16 0.37 -42.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9771 0.9833 0.9864 0.9334 1.2001 1.1561 1.1901 -12.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.35 0.33 0.35 0.41 0.34 0.37 0.39 -
P/RPS 2.77 3.07 2.11 1.92 3.38 2.78 1.96 25.96%
P/EPS 218.75 60.00 83.33 331.44 -212.50 217.65 105.41 62.76%
EY 0.46 1.67 1.20 0.30 -0.47 0.46 0.95 -38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.36 0.42 0.29 0.31 0.33 4.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 20/11/09 28/08/09 29/05/09 25/02/09 25/11/08 -
Price 0.34 0.33 0.34 0.42 0.38 0.36 0.35 -
P/RPS 2.69 3.07 2.05 1.97 3.77 2.70 1.76 32.72%
P/EPS 212.50 60.00 80.95 339.52 -237.50 211.76 94.59 71.61%
EY 0.47 1.67 1.24 0.29 -0.42 0.47 1.06 -41.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.35 0.43 0.32 0.30 0.29 11.19%

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