[MAHJAYA] QoQ TTM Result on 31-Mar-2004 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 52.0%
YoY- 95.17%
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Revenue 131,997 66,357 34,534 0 0 0 0 -
PBT -2,578 -16,471 -17,194 -816 -1,700 -1,700 -5,273 -43.46%
Tax -7,168 -3,374 -2,629 0 40 40 40 -
NP -9,746 -19,845 -19,823 -816 -1,660 -1,660 -5,233 64.14%
-
NP to SH -9,746 -19,845 -19,823 -816 -1,700 -1,700 -5,273 63.15%
-
Tax Rate - - - - - - - -
Total Cost 141,743 86,202 54,357 816 1,660 1,660 5,233 1286.18%
-
Net Worth 258,660 255,929 41,985 0 0 -114,240 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Net Worth 258,660 255,929 41,985 0 0 -114,240 0 -
NOSH 224,922 226,486 37,487 21,760 21,760 21,760 21,773 542.97%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
NP Margin -7.38% -29.91% -57.40% 0.00% 0.00% 0.00% 0.00% -
ROE -3.77% -7.75% -47.21% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
RPS 58.69 29.30 92.12 0.00 0.00 0.00 0.00 -
EPS -4.33 -8.76 -52.88 -3.75 -7.81 -7.81 -24.22 -74.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.12 0.00 0.00 -5.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 21,760
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
RPS 48.03 24.14 12.57 0.00 0.00 0.00 0.00 -
EPS -3.55 -7.22 -7.21 -0.30 -0.62 -0.62 -1.92 63.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9411 0.9312 0.1528 0.00 0.00 -0.4157 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 30/09/03 -
Price 1.94 2.38 0.97 0.12 0.12 0.12 0.12 -
P/RPS 3.31 8.12 1.05 0.00 0.00 0.00 0.00 -
P/EPS -44.77 -27.16 -1.83 -3.20 -1.54 -1.54 -0.50 3494.56%
EY -2.23 -3.68 -54.51 -31.25 -65.10 -65.10 -201.81 -97.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.11 0.87 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 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