[MAHJAYA] YoY Cumulative Quarter Result on 28-Feb-2002 [#3]

Announcement Date
30-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- -74.92%
YoY- -144.4%
Quarter Report
View:
Show?
Cumulative Result
31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Revenue 135,300 0 1,237 19,661 34,225 37,454 0 -100.00%
PBT 17,535 0 -10,317 -13,584 -5,558 -5,928 0 -100.00%
Tax -5,657 0 0 0 5,558 5,928 0 -100.00%
NP 11,878 0 -10,317 -13,584 0 0 0 -100.00%
-
NP to SH 11,878 0 -10,317 -13,584 -5,558 -5,928 0 -100.00%
-
Tax Rate 32.26% - - - - - - -
Total Cost 123,422 0 11,554 33,245 34,225 37,454 0 -100.00%
-
Net Worth 260,956 0 -85,194 -67,573 -51,168 -39,451 0 -100.00%
Dividend
31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Net Worth 260,956 0 -85,194 -67,573 -51,168 -39,451 0 -100.00%
NOSH 224,962 21,794 21,788 21,786 21,761 21,141 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
NP Margin 8.78% 0.00% -834.03% -69.09% 0.00% 0.00% 0.00% -
ROE 4.55% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 60.14 0.00 5.68 90.24 157.27 177.16 0.00 -100.00%
EPS 5.28 0.00 -47.35 -62.35 -25.51 -28.04 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 0.00 -3.91 -3.1016 -2.3513 -1.8661 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 21,790
31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 49.23 0.00 0.45 7.15 12.45 13.63 0.00 -100.00%
EPS 4.32 0.00 -3.75 -4.94 -2.02 -2.16 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9495 0.00 -0.31 -0.2459 -0.1862 -0.1435 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 31/03/05 31/03/04 28/02/03 - - - - -
Price 2.00 0.12 0.12 0.00 0.00 0.00 0.00 -
P/RPS 3.33 0.00 2.11 0.00 0.00 0.00 0.00 -100.00%
P/EPS 37.88 0.00 -0.25 0.00 0.00 0.00 0.00 -100.00%
EY 2.64 0.00 -394.58 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 26/05/05 - 30/04/03 30/04/02 30/04/01 17/05/00 - -
Price 0.72 0.00 0.12 0.00 0.00 0.00 0.00 -
P/RPS 1.20 0.00 2.11 0.00 0.00 0.00 0.00 -100.00%
P/EPS 13.64 0.00 -0.25 0.00 0.00 0.00 0.00 -100.00%
EY 7.33 0.00 -394.58 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%

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