[MAHJAYA] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -28.94%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 165,206 174,079 173,660 184,965 184,919 170,189 148,127 7.53%
PBT 1,209 985 799 2,470 3,891 3,544 8,023 -71.64%
Tax -336 -126 -893 -1,143 -1,818 -1,517 -4,412 -82.00%
NP 873 859 -94 1,327 2,073 2,027 3,611 -61.15%
-
NP to SH 1,495 1,349 100 1,365 1,921 1,827 3,473 -42.95%
-
Tax Rate 27.79% 12.79% 111.76% 46.28% 46.72% 42.80% 54.99% -
Total Cost 164,333 173,220 173,754 183,638 182,846 168,162 144,516 8.93%
-
Net Worth 271,093 256,526 329,836 317,739 327,076 324,526 327,250 -11.78%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 271,093 256,526 329,836 317,739 327,076 324,526 327,250 -11.78%
NOSH 276,428 262,727 277,500 266,470 274,324 272,894 273,666 0.67%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.53% 0.49% -0.05% 0.72% 1.12% 1.19% 2.44% -
ROE 0.55% 0.53% 0.03% 0.43% 0.59% 0.56% 1.06% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 59.76 66.26 62.58 69.41 67.41 62.36 54.13 6.81%
EPS 0.54 0.51 0.04 0.51 0.70 0.67 1.27 -43.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9807 0.9764 1.1886 1.1924 1.1923 1.1892 1.1958 -12.37%
Adjusted Per Share Value based on latest NOSH - 266,470
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.11 63.34 63.19 67.30 67.28 61.92 53.90 7.53%
EPS 0.54 0.49 0.04 0.50 0.70 0.66 1.26 -43.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9864 0.9334 1.2001 1.1561 1.1901 1.1808 1.1907 -11.78%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.35 0.41 0.34 0.37 0.39 0.48 0.47 -
P/RPS 0.59 0.62 0.54 0.53 0.58 0.77 0.87 -22.79%
P/EPS 64.72 79.85 943.50 72.23 55.69 71.70 37.04 45.02%
EY 1.55 1.25 0.11 1.38 1.80 1.39 2.70 -30.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.29 0.31 0.33 0.40 0.39 -5.19%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 28/08/09 29/05/09 25/02/09 25/11/08 27/08/08 22/05/08 -
Price 0.34 0.42 0.38 0.36 0.35 0.43 0.43 -
P/RPS 0.57 0.63 0.61 0.52 0.52 0.69 0.79 -19.53%
P/EPS 62.87 81.80 1,054.50 70.28 49.98 64.23 33.88 50.95%
EY 1.59 1.22 0.09 1.42 2.00 1.56 2.95 -33.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.32 0.30 0.29 0.36 0.36 -1.85%

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