[MAHJAYA] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 27.24%
YoY- -78.08%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 33,091 60,844 31,858 31,237 33,246 35,557 37,837 -8.54%
PBT 3,464 3,750 3,451 3,779 2,533 4,116 3,735 -4.89%
Tax -1,303 -768 -1,405 -1,605 -827 -753 -1,118 10.73%
NP 2,161 2,982 2,046 2,174 1,706 3,363 2,617 -11.97%
-
NP to SH 2,263 2,578 2,241 2,214 1,740 3,363 2,617 -9.22%
-
Tax Rate 37.62% 20.48% 40.71% 42.47% 32.65% 18.29% 29.93% -
Total Cost 30,930 57,862 29,812 29,063 31,540 32,194 35,220 -8.28%
-
Net Worth 327,180 225,190 224,100 225,918 225,974 262,313 261,699 16.03%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 327,180 225,190 224,100 225,918 225,974 262,313 261,699 16.03%
NOSH 272,650 225,190 224,100 225,918 225,974 224,200 225,603 13.44%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.53% 4.90% 6.42% 6.96% 5.13% 9.46% 6.92% -
ROE 0.69% 1.14% 1.00% 0.98% 0.77% 1.28% 1.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.14 27.02 14.22 13.83 14.71 15.86 16.77 -19.36%
EPS 0.83 0.94 0.82 0.81 0.64 1.50 1.16 -19.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.00 1.00 1.00 1.00 1.17 1.16 2.28%
Adjusted Per Share Value based on latest NOSH - 225,918
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.04 22.14 11.59 11.37 12.10 12.94 13.77 -8.55%
EPS 0.82 0.94 0.82 0.81 0.63 1.22 0.95 -9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1905 0.8194 0.8154 0.822 0.8222 0.9544 0.9522 16.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.45 0.54 0.62 0.55 0.78 0.80 2.00 -
P/RPS 3.71 2.00 4.36 3.98 5.30 5.04 11.93 -54.06%
P/EPS 54.22 47.17 62.00 56.12 101.30 53.33 172.41 -53.72%
EY 1.84 2.12 1.61 1.78 0.99 1.88 0.58 115.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.54 0.62 0.55 0.78 0.68 1.72 -64.06%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 26/05/06 24/02/06 29/11/05 30/08/05 26/05/05 -
Price 0.50 0.45 0.54 0.65 0.57 0.82 0.72 -
P/RPS 4.12 1.67 3.80 4.70 3.87 5.17 4.29 -2.65%
P/EPS 60.24 39.31 54.00 66.33 74.03 54.67 62.07 -1.97%
EY 1.66 2.54 1.85 1.51 1.35 1.83 1.61 2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.54 0.65 0.57 0.70 0.62 -22.84%

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