[MAHJAYA] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -30.25%
YoY- -62.78%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 316,896 109,530 118,059 114,589 83,737 96,341 135,300 15.23%
PBT 90,008 4,766 2,550 5,296 1,404 9,683 17,535 31.32%
Tax -23,657 -1,699 -1,852 -2,476 -208 -3,757 -5,657 26.91%
NP 66,351 3,067 698 2,820 1,196 5,926 11,878 33.18%
-
NP to SH 66,218 3,103 1,024 2,751 1,390 6,195 11,878 33.14%
-
Tax Rate 26.28% 35.65% 72.63% 46.75% 14.81% 38.80% 32.26% -
Total Cost 250,545 106,463 117,361 111,769 82,541 90,415 123,422 12.51%
-
Net Worth 335,199 271,224 328,953 328,964 324,333 225,272 260,956 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 335,199 271,224 328,953 328,964 324,333 225,272 260,956 4.25%
NOSH 273,967 274,601 276,756 275,100 272,549 225,272 224,962 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 19.75% 1.14% 0.31% 0.84% 0.43% 2.75% 4.55% -
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 115.67 39.89 42.66 41.65 30.72 42.77 60.14 11.51%
EPS 24.17 1.13 0.37 1.00 0.51 2.26 5.28 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 - 277,500
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 115.30 39.85 42.96 41.69 30.47 35.05 49.23 15.23%
EPS 24.09 1.13 0.37 1.00 0.51 2.25 4.32 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 0.54 0.88 0.80 1.13 1.82 1.45 3.33 -26.14%
P/EPS 2.61 30.97 91.89 47.00 109.80 22.55 37.88 -35.95%
EY 38.37 3.23 1.09 2.13 0.91 4.44 2.64 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 0.54 0.85 0.89 1.03 1.89 1.26 1.20 -12.45%
P/EPS 2.57 30.09 102.70 43.00 113.73 19.64 13.64 -24.27%
EY 38.98 3.32 0.97 2.33 0.88 5.09 7.33 32.09%
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