[MAHJAYA] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -20.23%
YoY- -29.66%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 124,098 117,275 144,581 149,470 157,030 157,185 130,887 -3.48%
PBT 2,037 4,132 5,154 10,285 14,444 13,513 14,062 -72.38%
Tax -1,217 -2,144 -976 -2,953 -5,081 -4,605 -4,261 -56.59%
NP 820 1,988 4,178 7,332 9,363 8,908 9,801 -80.84%
-
NP to SH 770 2,112 3,968 7,415 9,296 8,773 10,165 -82.06%
-
Tax Rate 59.74% 51.89% 18.94% 28.71% 35.18% 34.08% 30.30% -
Total Cost 123,278 115,287 140,403 142,138 147,667 148,277 121,086 1.20%
-
Net Worth 322,756 276,451 326,168 333,000 327,180 225,190 224,100 27.50%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - 2,242 -
Div Payout % - - - - - - 22.06% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 322,756 276,451 326,168 333,000 327,180 225,190 224,100 27.50%
NOSH 270,882 276,451 274,090 277,500 272,650 225,190 224,100 13.45%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.66% 1.70% 2.89% 4.91% 5.96% 5.67% 7.49% -
ROE 0.24% 0.76% 1.22% 2.23% 2.84% 3.90% 4.54% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.81 42.42 52.75 53.86 57.59 69.80 58.41 -14.94%
EPS 0.28 0.76 1.45 2.67 3.41 3.90 4.54 -84.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.1915 1.00 1.19 1.20 1.20 1.00 1.00 12.37%
Adjusted Per Share Value based on latest NOSH - 277,500
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.15 42.67 52.61 54.39 57.14 57.19 47.62 -3.48%
EPS 0.28 0.77 1.44 2.70 3.38 3.19 3.70 -82.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
NAPS 1.1744 1.0059 1.1868 1.2116 1.1905 0.8194 0.8154 27.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.54 0.65 0.56 0.55 0.45 0.54 0.62 -
P/RPS 1.18 1.53 1.06 1.02 0.78 0.77 1.06 7.40%
P/EPS 189.97 85.08 38.68 20.58 13.20 13.86 13.67 477.09%
EY 0.53 1.18 2.59 4.86 7.58 7.21 7.32 -82.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.45 0.65 0.47 0.46 0.37 0.54 0.62 -19.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 29/05/07 27/02/07 30/11/06 29/08/06 26/05/06 -
Price 0.50 0.52 0.58 0.56 0.50 0.45 0.54 -
P/RPS 1.09 1.23 1.10 1.04 0.87 0.64 0.92 11.95%
P/EPS 175.90 68.07 40.06 20.96 14.66 11.55 11.90 501.31%
EY 0.57 1.47 2.50 4.77 6.82 8.66 8.40 -83.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
P/NAPS 0.42 0.52 0.49 0.47 0.42 0.45 0.54 -15.41%

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