[MAHJAYA] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -71.13%
YoY- 197.97%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 252,737 34,964 59,529 34,319 29,440 45,771 56,019 172.28%
PBT 85,722 2,403 -1,214 929 1,897 1,940 -1,565 -
Tax -22,294 -622 1,123 -638 -174 -887 1,726 -
NP 63,428 1,781 -91 291 1,723 1,053 161 5215.88%
-
NP to SH 63,411 1,789 -79 435 1,507 1,161 325 3231.82%
-
Tax Rate 26.01% 25.88% - 68.68% 9.17% 45.72% - -
Total Cost 189,309 33,183 59,620 34,028 27,717 44,718 55,858 125.12%
-
Net Worth 335,634 273,414 260,041 268,530 270,246 271,093 256,526 19.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 1,316 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 335,634 273,414 260,041 268,530 270,246 271,093 256,526 19.56%
NOSH 274,031 275,230 263,333 271,875 273,999 276,428 262,727 2.84%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.10% 5.09% -0.15% 0.85% 5.85% 2.30% 0.29% -
ROE 18.89% 0.65% -0.03% 0.16% 0.56% 0.43% 0.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 92.23 12.70 22.61 12.62 10.74 16.56 21.32 164.78%
EPS 23.14 0.65 -0.03 0.16 0.55 0.42 0.12 3205.91%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.2248 0.9934 0.9875 0.9877 0.9863 0.9807 0.9764 16.26%
Adjusted Per Share Value based on latest NOSH - 271,875
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 91.96 12.72 21.66 12.49 10.71 16.65 20.38 172.31%
EPS 23.07 0.65 -0.03 0.16 0.55 0.42 0.12 3199.26%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.00 -
NAPS 1.2212 0.9948 0.9462 0.9771 0.9833 0.9864 0.9334 19.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.60 0.50 0.35 0.35 0.33 0.35 0.41 -
P/RPS 0.65 3.94 1.55 2.77 3.07 2.11 1.92 -51.32%
P/EPS 2.59 76.92 -1,166.67 218.75 60.00 83.33 331.44 -96.02%
EY 38.57 1.30 -0.09 0.46 1.67 1.20 0.30 2424.89%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.35 0.35 0.33 0.36 0.42 10.79%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 27/05/10 25/02/10 20/11/09 28/08/09 -
Price 0.625 0.54 0.50 0.34 0.33 0.34 0.42 -
P/RPS 0.68 4.25 2.21 2.69 3.07 2.05 1.97 -50.69%
P/EPS 2.70 83.08 -1,666.67 212.50 60.00 80.95 339.52 -95.98%
EY 37.02 1.20 -0.06 0.47 1.67 1.24 0.29 2412.98%
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.51 0.34 0.33 0.35 0.43 12.01%

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