[MAHJAYA] YoY Quarter Result on 30-Sep-2004 [#1]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 95.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 CAGR
Revenue 39,914 33,091 33,246 31,823 0 0 1,401 93.23%
PBT 1,369 3,464 2,533 -93 0 -884 -3,264 -
Tax -376 -1,303 -827 -745 0 40 0 -
NP 993 2,161 1,706 -838 0 -844 -3,264 -
-
NP to SH 921 2,263 1,740 -838 0 -884 -3,264 -
-
Tax Rate 27.47% 37.62% 32.65% - - - - -
Total Cost 38,921 30,930 31,540 32,661 0 844 4,665 51.77%
-
Net Worth 322,756 327,180 225,974 255,929 0 -113,657 -78,004 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 CAGR
Net Worth 322,756 327,180 225,974 255,929 0 -113,657 -78,004 -
NOSH 270,882 272,650 225,974 226,486 21,773 21,773 21,789 64.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 CAGR
NP Margin 2.49% 6.53% 5.13% -2.63% 0.00% 0.00% -232.98% -
ROE 0.29% 0.69% 0.77% -0.33% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 CAGR
RPS 14.73 12.14 14.71 14.05 0.00 0.00 6.43 17.70%
EPS 0.34 0.83 0.64 -0.37 0.00 -4.06 -14.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1915 1.20 1.00 1.13 0.00 -5.22 -3.58 -
Adjusted Per Share Value based on latest NOSH - 226,486
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 CAGR
RPS 14.52 12.04 12.10 11.58 0.00 0.00 0.51 93.20%
EPS 0.34 0.82 0.63 -0.30 0.00 -0.32 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1744 1.1905 0.8222 0.9312 0.00 -0.4135 -0.2838 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 29/08/03 - -
Price 0.54 0.45 0.78 2.38 0.12 0.12 0.00 -
P/RPS 3.66 3.71 5.30 16.94 0.00 0.00 0.00 -
P/EPS 158.82 54.22 101.30 -643.24 0.00 -2.96 0.00 -
EY 0.63 1.84 0.99 -0.16 0.00 -33.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.78 2.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/08/03 31/08/02 CAGR
Date 29/11/07 30/11/06 29/11/05 10/11/04 - 31/10/03 31/10/02 -
Price 0.50 0.50 0.57 1.65 0.00 0.12 0.00 -
P/RPS 3.39 4.12 3.87 11.74 0.00 0.00 0.00 -
P/EPS 147.06 60.24 74.03 -445.95 0.00 -2.96 0.00 -
EY 0.68 1.66 1.35 -0.22 0.00 -33.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.57 1.46 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