[MAHJAYA] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -2329.29%
YoY- -73.25%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Revenue 169,834 131,997 66,357 34,534 0 0 0 -
PBT 1,157 -2,578 -16,471 -17,194 -816 -1,700 -1,700 -
Tax -8,286 -7,168 -3,374 -2,629 0 40 40 -
NP -7,129 -9,746 -19,845 -19,823 -816 -1,660 -1,660 198.10%
-
NP to SH -7,129 -9,746 -19,845 -19,823 -816 -1,700 -1,700 192.82%
-
Tax Rate 716.16% - - - - - - -
Total Cost 176,963 141,743 86,202 54,357 816 1,660 1,660 3209.70%
-
Net Worth 261,699 258,660 255,929 41,985 0 0 -114,240 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Net Worth 261,699 258,660 255,929 41,985 0 0 -114,240 -
NOSH 225,603 224,922 226,486 37,487 21,760 21,760 21,760 477.08%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
NP Margin -4.20% -7.38% -29.91% -57.40% 0.00% 0.00% 0.00% -
ROE -2.72% -3.77% -7.75% -47.21% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 75.28 58.69 29.30 92.12 0.00 0.00 0.00 -
EPS -3.16 -4.33 -8.76 -52.88 -3.75 -7.81 -7.81 -49.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.13 1.12 0.00 0.00 -5.25 -
Adjusted Per Share Value based on latest NOSH - 37,487
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 61.79 48.03 24.14 12.57 0.00 0.00 0.00 -
EPS -2.59 -3.55 -7.22 -7.21 -0.30 -0.62 -0.62 191.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9522 0.9411 0.9312 0.1528 0.00 0.00 -0.4157 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 -
Price 2.00 1.94 2.38 0.97 0.12 0.12 0.12 -
P/RPS 2.66 3.31 8.12 1.05 0.00 0.00 0.00 -
P/EPS -63.29 -44.77 -27.16 -1.83 -3.20 -1.54 -1.54 1520.06%
EY -1.58 -2.23 -3.68 -54.51 -31.25 -65.10 -65.10 -93.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.69 2.11 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Date 26/05/05 - - - - - - -
Price 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -22.79 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -4.39 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -

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