[MAHJAYA] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 31/08/01 CAGR
Revenue 132,364 132,984 127,292 0 0 5,604 36,348 28.93%
PBT 13,856 10,132 -372 0 -3,536 -13,056 -14,876 -
Tax -5,212 -3,308 -2,980 0 160 0 14,876 -
NP 8,644 6,824 -3,352 0 -3,376 -13,056 0 -
-
NP to SH 9,052 6,960 -3,352 0 -3,376 -13,056 -14,876 -
-
Tax Rate 37.62% 32.65% - - - - - -
Total Cost 123,720 126,160 130,644 0 3,376 18,660 36,348 27.23%
-
Net Worth 327,180 225,974 255,929 0 -108,514 -78,004 -57,708 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 327,180 225,974 255,929 0 -108,514 -78,004 -57,708 -
NOSH 272,650 225,974 226,486 20,788 20,788 21,789 21,786 64.36%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 6.53% 5.13% -2.63% 0.00% 0.00% -232.98% 0.00% -
ROE 2.77% 3.08% -1.31% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 31/08/01 CAGR
RPS 48.55 58.85 56.20 0.00 0.00 25.72 166.84 -21.55%
EPS 3.32 2.56 -1.48 0.00 -16.24 -59.92 -68.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.00 1.13 0.00 -5.22 -3.58 -2.6488 -
Adjusted Per Share Value based on latest NOSH - 21,773
30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 31/08/01 CAGR
RPS 48.16 48.39 46.32 0.00 0.00 2.04 13.23 28.92%
EPS 3.29 2.53 -1.22 0.00 -1.23 -4.75 -5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1905 0.8222 0.9312 0.00 -0.3948 -0.2838 -0.21 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 31/08/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 29/08/03 - - -
Price 0.45 0.78 2.38 0.12 0.12 0.00 0.00 -
P/RPS 0.93 1.33 4.23 0.00 0.00 0.00 0.00 -
P/EPS 13.55 25.32 -160.81 0.00 -0.74 0.00 0.00 -
EY 7.38 3.95 -0.62 0.00 -135.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.78 2.11 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 31/08/01 CAGR
Date 30/11/06 29/11/05 10/11/04 - 31/10/03 31/10/02 31/10/01 -
Price 0.50 0.57 1.65 0.00 0.12 0.00 0.00 -
P/RPS 1.03 0.97 2.94 0.00 0.00 0.00 0.00 -
P/EPS 15.06 18.51 -111.49 0.00 -0.74 0.00 0.00 -
EY 6.64 5.40 -0.90 0.00 -135.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.57 1.46 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