[MAHJAYA] YoY Annualized Quarter Result on 28-Feb-2003 [#3]

Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -31.13%
YoY- 24.05%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 128,454 180,400 0 1,649 26,214 45,633 49,938 16.78%
PBT 12,910 23,380 0 -13,756 -18,112 -7,410 -7,904 -
Tax -5,009 -7,542 0 0 0 7,410 7,904 -
NP 7,901 15,837 0 -13,756 -18,112 0 0 -
-
NP to SH 8,260 15,837 0 -13,756 -18,112 -7,410 -7,904 -
-
Tax Rate 38.80% 32.26% - - - - - -
Total Cost 120,553 164,562 0 15,405 44,326 45,633 49,938 15.57%
-
Net Worth 225,272 260,956 0 -85,194 -67,573 -51,168 -39,451 -
Dividend
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 225,272 260,956 0 -85,194 -67,573 -51,168 -39,451 -
NOSH 225,272 224,962 21,794 21,788 21,786 21,761 21,141 47.50%
Ratio Analysis
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 6.15% 8.78% 0.00% -834.03% -69.09% 0.00% 0.00% -
ROE 3.67% 6.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 57.02 80.19 0.00 7.57 120.32 209.69 236.21 -20.82%
EPS 3.01 7.04 0.00 -63.13 -83.13 -34.01 -37.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.16 0.00 -3.91 -3.1016 -2.3513 -1.8661 -
Adjusted Per Share Value based on latest NOSH - 21,786
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 46.74 65.64 0.00 0.60 9.54 16.60 18.17 16.78%
EPS 3.01 5.76 0.00 -5.01 -6.59 -2.70 -2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8197 0.9495 0.00 -0.31 -0.2459 -0.1862 -0.1435 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 31/03/06 31/03/05 31/03/04 28/02/03 - - - -
Price 0.62 2.00 0.12 0.12 0.00 0.00 0.00 -
P/RPS 1.09 2.49 0.00 1.59 0.00 0.00 0.00 -
P/EPS 16.91 28.41 0.00 -0.19 0.00 0.00 0.00 -
EY 5.91 3.52 0.00 -526.11 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.72 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 26/05/06 26/05/05 - 30/04/03 30/04/02 30/04/01 17/05/00 -
Price 0.54 0.72 0.00 0.12 0.00 0.00 0.00 -
P/RPS 0.95 0.90 0.00 1.59 0.00 0.00 0.00 -
P/EPS 14.73 10.23 0.00 -0.19 0.00 0.00 0.00 -
EY 6.79 9.78 0.00 -526.11 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 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