[MAHJAYA] YoY Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 51.94%
YoY- -75.93%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 169,059 174,078 170,189 117,275 157,185 170,857 34,534 30.29%
PBT 3,552 985 3,545 4,132 13,433 21,651 -16,378 -
Tax -576 -126 -1,517 -2,144 -4,525 -6,410 -2,629 -22.34%
NP 2,976 859 2,028 1,988 8,908 15,241 -19,007 -
-
NP to SH 3,024 1,349 1,827 2,112 8,773 15,241 -19,007 -
-
Tax Rate 16.22% 12.79% 42.79% 51.89% 33.69% 29.61% - -
Total Cost 166,083 173,219 168,161 115,287 148,277 155,616 53,541 20.75%
-
Net Worth 271,472 267,086 323,673 325,897 267,384 263,008 41,985 36.47%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,374 - - - - - - -
Div Payout % 45.45% - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 271,472 267,086 323,673 325,897 267,384 263,008 41,985 36.47%
NOSH 274,909 273,541 272,063 274,024 224,692 224,793 37,487 39.36%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.76% 0.49% 1.19% 1.70% 5.67% 8.92% -55.04% -
ROE 1.11% 0.51% 0.56% 0.65% 3.28% 5.79% -45.27% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 61.50 63.64 62.55 42.80 69.96 76.01 92.12 -6.50%
EPS 1.10 0.49 0.67 0.77 3.20 6.78 -50.70 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9875 0.9764 1.1897 1.1893 1.19 1.17 1.12 -2.07%
Adjusted Per Share Value based on latest NOSH - 276,451
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 61.51 63.34 61.92 42.67 57.19 62.17 12.57 30.28%
EPS 1.10 0.49 0.66 0.77 3.19 5.55 -6.92 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9878 0.9718 1.1777 1.1858 0.9729 0.957 0.1528 36.46%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.35 0.41 0.48 0.65 0.54 0.80 0.97 -
P/RPS 0.57 0.64 0.77 1.52 0.77 1.05 1.05 -9.67%
P/EPS 31.82 83.14 71.48 84.34 13.83 11.80 -1.91 -
EY 3.14 1.20 1.40 1.19 7.23 8.48 -52.27 -
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.40 0.55 0.45 0.68 0.87 -14.07%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 27/08/08 29/08/07 29/08/06 30/08/05 30/08/04 -
Price 0.50 0.42 0.43 0.52 0.45 0.82 1.16 -
P/RPS 0.81 0.66 0.69 1.22 0.64 1.08 1.26 -7.09%
P/EPS 45.45 85.16 64.03 67.47 11.53 12.09 -2.29 -
EY 2.20 1.17 1.56 1.48 8.68 8.27 -43.71 -
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.36 0.44 0.38 0.70 1.04 -11.19%

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