[MAHJAYA] QoQ TTM Result on 31-Dec-2003 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ-0.0%
YoY-0.0%
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Revenue 66,357 34,534 0 0 0 0 0 -
PBT -16,471 -17,194 -816 -1,700 -1,700 -5,273 -10,345 53.52%
Tax -3,374 -2,629 0 40 40 40 40 -
NP -19,845 -19,823 -816 -1,660 -1,660 -5,233 -10,305 82.94%
-
NP to SH -19,845 -19,823 -816 -1,700 -1,700 -5,273 -10,345 82.29%
-
Tax Rate - - - - - - - -
Total Cost 86,202 54,357 816 1,660 1,660 5,233 10,305 608.36%
-
Net Worth 255,929 41,985 0 0 -114,240 0 -113,657 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Net Worth 255,929 41,985 0 0 -114,240 0 -113,657 -
NOSH 226,486 37,487 21,760 21,760 21,760 21,773 21,773 765.96%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
NP Margin -29.91% -57.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -7.75% -47.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
RPS 29.30 92.12 0.00 0.00 0.00 0.00 0.00 -
EPS -8.76 -52.88 -3.75 -7.81 -7.81 -24.22 -47.51 -78.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 0.00 0.00 -5.25 0.00 -5.22 -
Adjusted Per Share Value based on latest NOSH - 21,760
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
RPS 24.14 12.57 0.00 0.00 0.00 0.00 0.00 -
EPS -7.22 -7.21 -0.30 -0.62 -0.62 -1.92 -3.76 82.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9312 0.1528 0.00 0.00 -0.4157 0.00 -0.4135 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 30/09/03 29/08/03 -
Price 2.38 0.97 0.12 0.12 0.12 0.12 0.12 -
P/RPS 8.12 1.05 0.00 0.00 0.00 0.00 0.00 -
P/EPS -27.16 -1.83 -3.20 -1.54 -1.54 -0.50 -0.25 7426.73%
EY -3.68 -54.51 -31.25 -65.10 -65.10 -201.81 -395.93 -98.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 0.87 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 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