[MAHJAYA] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -5.02%
YoY- 97.91%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 422,528 146,040 157,412 152,785 111,649 128,454 180,400 15.23%
PBT 120,010 6,354 3,400 7,061 1,872 12,910 23,380 31.32%
Tax -31,542 -2,265 -2,469 -3,301 -277 -5,009 -7,542 26.91%
NP 88,468 4,089 930 3,760 1,594 7,901 15,837 33.18%
-
NP to SH 88,290 4,137 1,365 3,668 1,853 8,260 15,837 33.14%
-
Tax Rate 26.28% 35.65% 72.62% 46.75% 14.80% 38.80% 32.26% -
Total Cost 334,060 141,950 156,481 149,025 110,054 120,553 164,562 12.51%
-
Net Worth 335,199 271,224 328,952 328,964 324,333 225,272 260,956 4.25%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 335,199 271,224 328,952 328,964 324,333 225,272 260,956 4.25%
NOSH 273,967 274,601 276,756 275,099 272,548 225,272 224,962 3.33%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 20.94% 2.80% 0.59% 2.46% 1.43% 6.15% 8.78% -
ROE 26.34% 1.53% 0.42% 1.12% 0.57% 3.67% 6.07% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 154.23 53.18 56.88 55.54 40.96 57.02 80.19 11.51%
EPS 32.23 1.51 0.49 1.33 0.68 3.01 7.04 28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2235 0.9877 1.1886 1.1958 1.19 1.00 1.16 0.89%
Adjusted Per Share Value based on latest NOSH - 273,666
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 153.74 53.14 57.27 55.59 40.62 46.74 65.64 15.23%
EPS 32.12 1.51 0.50 1.33 0.67 3.01 5.76 33.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2196 0.9869 1.1969 1.1969 1.1801 0.8197 0.9495 4.25%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.63 0.35 0.34 0.47 0.56 0.62 2.00 -
P/RPS 0.41 0.66 0.60 0.85 1.37 1.09 2.49 -25.95%
P/EPS 1.95 23.23 68.92 35.25 82.35 16.91 28.41 -35.99%
EY 51.15 4.30 1.45 2.84 1.21 5.91 3.52 56.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.35 0.29 0.39 0.47 0.62 1.72 -18.33%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 27/05/10 29/05/09 22/05/08 29/05/07 26/05/06 26/05/05 -
Price 0.62 0.34 0.38 0.43 0.58 0.54 0.72 -
P/RPS 0.40 0.64 0.67 0.77 1.42 0.95 0.90 -12.63%
P/EPS 1.92 22.57 77.03 32.25 85.29 14.73 10.23 -24.32%
EY 51.98 4.43 1.30 3.10 1.17 6.79 9.78 32.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.32 0.36 0.49 0.54 0.62 -3.20%

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