[MAHJAYA] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 30/11/01 CAGR
Revenue 56,768 64,483 97,463 0 0 1,237 15,187 29.58%
PBT 3,084 6,231 13,800 0 -1,700 -5,245 -7,766 -
Tax -780 -2,351 -4,539 0 0 0 0 -
NP 2,304 3,880 9,261 0 -1,700 -5,245 -7,766 -
-
NP to SH 2,596 3,954 9,261 0 -1,700 -5,245 -7,766 -
-
Tax Rate 25.29% 37.73% 32.89% - - - - -
Total Cost 54,464 60,603 88,202 0 1,700 6,482 22,953 18.51%
-
Net Worth 327,915 224,659 258,498 0 -114,423 -79,971 -61,766 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 327,915 224,659 258,498 0 -114,423 -79,971 -61,766 -
NOSH 273,263 224,659 224,781 21,794 21,794 21,790 21,790 64.39%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 4.06% 6.02% 9.50% 0.00% 0.00% -424.01% -51.14% -
ROE 0.79% 1.76% 3.58% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 30/11/01 CAGR
RPS 20.77 28.70 43.36 0.00 0.00 5.68 69.70 -21.17%
EPS 0.95 1.44 4.12 0.00 -7.80 -24.07 -35.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.00 1.15 0.00 -5.25 -3.67 -2.8346 -
Adjusted Per Share Value based on latest NOSH - 21,760
31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 30/11/01 CAGR
RPS 20.66 23.46 35.46 0.00 0.00 0.45 5.53 29.57%
EPS 0.94 1.44 3.37 0.00 -0.62 -1.91 -2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1931 0.8174 0.9406 0.00 -0.4163 -0.291 -0.2247 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 30/11/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 28/11/03 - - -
Price 0.55 0.55 1.94 0.12 0.12 0.00 0.00 -
P/RPS 2.65 1.92 4.47 0.00 0.00 0.00 0.00 -
P/EPS 57.89 31.25 47.09 0.00 -1.54 0.00 0.00 -
EY 1.73 3.20 2.12 0.00 -65.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 1.69 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 30/11/01 CAGR
Date 27/02/07 24/02/06 02/02/05 - 16/01/04 28/01/03 21/02/02 -
Price 0.56 0.65 1.58 0.00 0.12 0.12 0.00 -
P/RPS 2.70 2.26 3.64 0.00 0.00 2.11 0.00 -
P/EPS 58.95 36.93 38.35 0.00 -1.54 -0.50 0.00 -
EY 1.70 2.71 2.61 0.00 -65.00 -200.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.65 1.37 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