[MAHJAYA] YoY Annual (Unaudited) Result on 30-Jun-2005 [#4]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
YoY- 180.19%
View:
Show?
Annual (Unaudited) Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 CAGR
Revenue 170,189 117,275 157,185 170,857 34,534 1,237 21,346 40.63%
PBT 3,545 4,132 13,433 21,651 -16,378 -14,707 -20,160 -
Tax -1,517 -2,144 -4,525 -6,410 -2,629 0 0 -
NP 2,028 1,988 8,908 15,241 -19,007 -14,707 -20,160 -
-
NP to SH 1,827 2,112 8,773 15,241 -19,007 -14,707 -20,160 -
-
Tax Rate 42.79% 51.89% 33.69% 29.61% - - - -
Total Cost 168,161 115,287 148,277 155,616 53,541 15,944 41,506 25.83%
-
Net Worth 323,673 325,897 267,384 263,008 41,985 -89,549 -74,731 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 CAGR
Net Worth 323,673 325,897 267,384 263,008 41,985 -89,549 -74,731 -
NOSH 272,063 274,024 224,692 224,793 37,487 21,788 21,787 51.39%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 CAGR
NP Margin 1.19% 1.70% 5.67% 8.92% -55.04% -1,188.92% -94.44% -
ROE 0.56% 0.65% 3.28% 5.79% -45.27% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 CAGR
RPS 62.55 42.80 69.96 76.01 92.12 5.68 97.97 -7.10%
EPS 0.67 0.77 3.20 6.78 -50.70 -67.50 -92.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1897 1.1893 1.19 1.17 1.12 -4.11 -3.43 -
Adjusted Per Share Value based on latest NOSH - 224,200
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 CAGR
RPS 61.92 42.67 57.19 62.17 12.57 0.45 7.77 40.62%
EPS 0.66 0.77 3.19 5.55 -6.92 -5.35 -7.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1777 1.1858 0.9729 0.957 0.1528 -0.3258 -0.2719 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/05/03 - -
Price 0.48 0.65 0.54 0.80 0.97 0.12 0.00 -
P/RPS 0.77 1.52 0.77 1.05 1.05 2.11 0.00 -
P/EPS 71.48 84.34 13.83 11.80 -1.91 -0.18 0.00 -
EY 1.40 1.19 7.23 8.48 -52.27 -562.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 0.45 0.68 0.87 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 CAGR
Date 27/08/08 29/08/07 29/08/06 30/08/05 30/08/04 31/07/03 31/07/02 -
Price 0.43 0.52 0.45 0.82 1.16 0.12 0.00 -
P/RPS 0.69 1.22 0.64 1.08 1.26 2.11 0.00 -
P/EPS 64.03 67.47 11.53 12.09 -2.29 -0.18 0.00 -
EY 1.56 1.48 8.68 8.27 -43.71 -562.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.38 0.70 1.04 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