[MAHJAYA] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 1249.0%
YoY- -26.16%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 165,549 159,168 165,206 174,079 173,660 184,965 184,919 -7.11%
PBT 3,201 2,702 1,209 985 799 2,470 3,891 -12.21%
Tax 27 -339 -336 -126 -893 -1,143 -1,818 -
NP 3,228 2,363 873 859 -94 1,327 2,073 34.38%
-
NP to SH 3,428 2,549 1,495 1,349 100 1,365 1,921 47.17%
-
Tax Rate -0.84% 12.55% 27.79% 12.79% 111.76% 46.28% 46.72% -
Total Cost 162,321 156,805 164,333 173,220 173,754 183,638 182,846 -7.63%
-
Net Worth 268,530 270,246 271,093 256,526 329,836 317,739 327,076 -12.33%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 268,530 270,246 271,093 256,526 329,836 317,739 327,076 -12.33%
NOSH 271,875 273,999 276,428 262,727 277,500 266,470 274,324 -0.59%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.95% 1.48% 0.53% 0.49% -0.05% 0.72% 1.12% -
ROE 1.28% 0.94% 0.55% 0.53% 0.03% 0.43% 0.59% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 60.89 58.09 59.76 66.26 62.58 69.41 67.41 -6.56%
EPS 1.26 0.93 0.54 0.51 0.04 0.51 0.70 48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9877 0.9863 0.9807 0.9764 1.1886 1.1924 1.1923 -11.80%
Adjusted Per Share Value based on latest NOSH - 262,727
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 60.24 57.91 60.11 63.34 63.19 67.30 67.28 -7.10%
EPS 1.25 0.93 0.54 0.49 0.04 0.50 0.70 47.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9771 0.9833 0.9864 0.9334 1.2001 1.1561 1.1901 -12.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.35 0.33 0.35 0.41 0.34 0.37 0.39 -
P/RPS 0.57 0.57 0.59 0.62 0.54 0.53 0.58 -1.15%
P/EPS 27.76 35.47 64.72 79.85 943.50 72.23 55.69 -37.15%
EY 3.60 2.82 1.55 1.25 0.11 1.38 1.80 58.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.36 0.42 0.29 0.31 0.33 4.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 20/11/09 28/08/09 29/05/09 25/02/09 25/11/08 -
Price 0.34 0.33 0.34 0.42 0.38 0.36 0.35 -
P/RPS 0.56 0.57 0.57 0.63 0.61 0.52 0.52 5.06%
P/EPS 26.97 35.47 62.87 81.80 1,054.50 70.28 49.98 -33.74%
EY 3.71 2.82 1.59 1.22 0.09 1.42 2.00 51.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.35 0.43 0.32 0.30 0.29 11.19%

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