[MAHJAYA] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 111,649 128,454 180,400 0 1,649 26,214 45,633 15.83%
PBT 1,872 12,910 23,380 0 -13,756 -18,112 -7,410 -
Tax -277 -5,009 -7,542 0 0 0 7,410 -
NP 1,594 7,901 15,837 0 -13,756 -18,112 0 -
-
NP to SH 1,853 8,260 15,837 0 -13,756 -18,112 -7,410 -
-
Tax Rate 14.80% 38.80% 32.26% - - - - -
Total Cost 110,054 120,553 164,562 0 15,405 44,326 45,633 15.55%
-
Net Worth 324,333 225,272 260,956 0 -85,194 -67,573 -51,168 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 324,333 225,272 260,956 0 -85,194 -67,573 -51,168 -
NOSH 272,548 225,272 224,962 21,794 21,788 21,786 21,761 51.46%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 1.43% 6.15% 8.78% 0.00% -834.03% -69.09% 0.00% -
ROE 0.57% 3.67% 6.07% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 40.96 57.02 80.19 0.00 7.57 120.32 209.69 -23.52%
EPS 0.68 3.01 7.04 0.00 -63.13 -83.13 -34.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.00 1.16 0.00 -3.91 -3.1016 -2.3513 -
Adjusted Per Share Value based on latest NOSH - 21,760
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 40.62 46.74 65.64 0.00 0.60 9.54 16.60 15.83%
EPS 0.67 3.01 5.76 0.00 -5.01 -6.59 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1801 0.8197 0.9495 0.00 -0.31 -0.2459 -0.1862 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 28/02/03 - - -
Price 0.56 0.62 2.00 0.12 0.12 0.00 0.00 -
P/RPS 1.37 1.09 2.49 0.00 1.59 0.00 0.00 -
P/EPS 82.35 16.91 28.41 0.00 -0.19 0.00 0.00 -
EY 1.21 5.91 3.52 0.00 -526.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.62 1.72 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
Date 29/05/07 26/05/06 26/05/05 - 30/04/03 30/04/02 30/04/01 -
Price 0.58 0.54 0.72 0.00 0.12 0.00 0.00 -
P/RPS 1.42 0.95 0.90 0.00 1.59 0.00 0.00 -
P/EPS 85.29 14.73 10.23 0.00 -0.19 0.00 0.00 -
EY 1.17 6.79 9.78 0.00 -526.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.62 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