[MAHJAYA] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -44.61%
YoY- -21.35%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 57,782 29,852 35,998 29,195 252,737 34,964 59,529 -1.96%
PBT 6,334 2,138 3,097 1,883 85,722 2,403 -1,214 -
Tax -2,970 -736 -740 -741 -22,294 -622 1,123 -
NP 3,364 1,402 2,357 1,142 63,428 1,781 -91 -
-
NP to SH 3,353 1,407 2,540 1,018 63,411 1,789 -79 -
-
Tax Rate 46.89% 34.42% 23.89% 39.35% 26.01% 25.88% - -
Total Cost 54,418 28,450 33,641 28,053 189,309 33,183 59,620 -5.88%
-
Net Worth 343,545 341,487 336,700 336,627 335,634 273,414 260,041 20.33%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 2,731 - - - 1,316 -
Div Payout % - - 107.53% - - - 0.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 343,545 341,487 336,700 336,627 335,634 273,414 260,041 20.33%
NOSH 274,836 275,882 273,118 275,135 274,031 275,230 263,333 2.88%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.82% 4.70% 6.55% 3.91% 25.10% 5.09% -0.15% -
ROE 0.98% 0.41% 0.75% 0.30% 18.89% 0.65% -0.03% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.02 10.82 13.18 10.61 92.23 12.70 22.61 -4.73%
EPS 1.22 0.51 0.93 0.37 23.14 0.65 -0.03 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 1.25 1.2378 1.2328 1.2235 1.2248 0.9934 0.9875 16.96%
Adjusted Per Share Value based on latest NOSH - 275,882
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.02 10.86 13.10 10.62 91.96 12.72 21.66 -1.97%
EPS 1.22 0.51 0.92 0.37 23.07 0.65 -0.03 -
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.48 -
NAPS 1.25 1.2425 1.2251 1.2248 1.2212 0.9948 0.9462 20.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.62 0.60 0.70 0.63 0.60 0.50 0.35 -
P/RPS 2.95 5.55 5.31 5.94 0.65 3.94 1.55 53.39%
P/EPS 50.82 117.65 75.27 170.27 2.59 76.92 -1,166.67 -
EY 1.97 0.85 1.33 0.59 38.57 1.30 -0.09 -
DY 0.00 0.00 1.43 0.00 0.00 0.00 1.43 -
P/NAPS 0.50 0.48 0.57 0.51 0.49 0.50 0.35 26.76%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 26/08/11 31/05/11 25/02/11 29/11/10 27/08/10 -
Price 0.83 0.725 0.61 0.62 0.625 0.54 0.50 -
P/RPS 3.95 6.70 4.63 5.84 0.68 4.25 2.21 47.12%
P/EPS 68.03 142.16 65.59 167.57 2.70 83.08 -1,666.67 -
EY 1.47 0.70 1.52 0.60 37.02 1.20 -0.06 -
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.00 -
P/NAPS 0.66 0.59 0.49 0.51 0.51 0.54 0.51 18.69%

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