[MAHJAYA] YoY Quarter Result on 30-Jun-2011 [#4]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 149.51%
YoY- 3315.19%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 35,998 59,529 56,019 55,600 33,538 60,844 35,557 0.20%
PBT 3,097 -1,214 -1,565 -1,751 2,728 3,750 4,116 -4.62%
Tax -740 1,123 1,726 959 -1,936 -768 -753 -0.28%
NP 2,357 -91 161 -792 792 2,982 3,363 -5.74%
-
NP to SH 2,540 -79 325 -924 722 2,578 3,363 -4.56%
-
Tax Rate 23.89% - - - 70.97% 20.48% 18.29% -
Total Cost 33,641 59,620 55,858 56,392 32,746 57,862 32,194 0.73%
-
Net Worth 336,700 260,041 256,526 324,526 276,451 225,190 262,313 4.24%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,731 1,316 - - - - - -
Div Payout % 107.53% 0.00% - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 336,700 260,041 256,526 324,526 276,451 225,190 262,313 4.24%
NOSH 273,118 263,333 262,727 272,894 276,451 225,190 224,200 3.34%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.55% -0.15% 0.29% -1.42% 2.36% 4.90% 9.46% -
ROE 0.75% -0.03% 0.13% -0.28% 0.26% 1.14% 1.28% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 13.18 22.61 21.32 20.37 12.13 27.02 15.86 -3.03%
EPS 0.93 -0.03 0.12 -0.34 0.26 0.94 1.50 -7.65%
DPS 1.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2328 0.9875 0.9764 1.1892 1.00 1.00 1.17 0.87%
Adjusted Per Share Value based on latest NOSH - 273,118
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 13.10 21.66 20.38 20.23 12.20 22.14 12.94 0.20%
EPS 0.92 -0.03 0.12 -0.34 0.26 0.94 1.22 -4.59%
DPS 0.99 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2251 0.9462 0.9334 1.1808 1.0059 0.8194 0.9544 4.24%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.70 0.35 0.41 0.48 0.65 0.54 0.80 -
P/RPS 5.31 1.55 1.92 2.36 5.36 2.00 5.04 0.87%
P/EPS 75.27 -1,166.67 331.44 -141.76 248.88 47.17 53.33 5.90%
EY 1.33 -0.09 0.30 -0.71 0.40 2.12 1.88 -5.60%
DY 1.43 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.35 0.42 0.40 0.65 0.54 0.68 -2.89%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 27/08/10 28/08/09 27/08/08 29/08/07 29/08/06 30/08/05 -
Price 0.61 0.50 0.42 0.43 0.52 0.45 0.82 -
P/RPS 4.63 2.21 1.97 2.11 4.29 1.67 5.17 -1.82%
P/EPS 65.59 -1,666.67 339.52 -127.00 199.11 39.31 54.67 3.08%
EY 1.52 -0.06 0.29 -0.79 0.50 2.54 1.83 -3.04%
DY 1.64 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.43 0.36 0.52 0.45 0.70 -5.76%

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