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

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 209.85%
YoY- 10.21%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 56,019 27,938 35,478 54,644 55,600 39,243 35,432 35.75%
PBT -1,565 430 404 1,716 -1,751 2,101 1,825 -
Tax 1,726 -1,004 -171 -677 959 -1,254 -846 -
NP 161 -574 233 1,039 -792 847 979 -70.01%
-
NP to SH 325 -444 453 1,015 -924 821 1,009 -53.04%
-
Tax Rate - 233.49% 42.33% 39.45% - 59.69% 46.36% -
Total Cost 55,858 28,512 35,245 53,605 56,392 38,396 34,453 38.04%
-
Net Worth 256,526 329,836 317,739 327,076 324,526 327,250 325,607 -14.71%
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 256,526 329,836 317,739 327,076 324,526 327,250 325,607 -14.71%
NOSH 262,727 277,500 266,470 274,324 272,894 273,666 272,702 -2.45%
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 0.29% -2.05% 0.66% 1.90% -1.42% 2.16% 2.76% -
ROE 0.13% -0.13% 0.14% 0.31% -0.28% 0.25% 0.31% -
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 21.32 10.07 13.31 19.92 20.37 14.34 12.99 39.18%
EPS 0.12 -0.16 0.17 0.37 -0.34 0.30 0.37 -52.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9764 1.1886 1.1924 1.1923 1.1892 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 20.38 10.17 12.91 19.88 20.23 14.28 12.89 35.75%
EPS 0.12 -0.16 0.16 0.37 -0.34 0.30 0.37 -52.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9334 1.2001 1.1561 1.1901 1.1808 1.1907 1.1847 -14.70%
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 1.92 3.38 2.78 1.96 2.36 3.28 3.85 -37.13%
P/EPS 331.44 -212.50 217.65 105.41 -141.76 156.67 135.14 81.96%
EY 0.30 -0.47 0.46 0.95 -0.71 0.64 0.74 -45.25%
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 1.97 3.77 2.70 1.76 2.11 3.00 3.39 -30.38%
P/EPS 339.52 -237.50 211.76 94.59 -127.00 143.33 118.92 101.38%
EY 0.29 -0.42 0.47 1.06 -0.79 0.70 0.84 -50.81%
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