[MAHJAYA] YoY Quarter Result on 30-Sep-2010 [#1]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 2364.56%
YoY- 54.09%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 29,852 34,964 45,771 54,644 39,914 33,091 33,246 -1.77%
PBT 2,138 2,403 1,940 1,716 1,369 3,464 2,533 -2.78%
Tax -736 -622 -887 -677 -376 -1,303 -827 -1.92%
NP 1,402 1,781 1,053 1,039 993 2,161 1,706 -3.21%
-
NP to SH 1,407 1,789 1,161 1,015 921 2,263 1,740 -3.47%
-
Tax Rate 34.42% 25.88% 45.72% 39.45% 27.47% 37.62% 32.65% -
Total Cost 28,450 33,183 44,718 53,605 38,921 30,930 31,540 -1.70%
-
Net Worth 341,487 273,414 271,093 327,076 322,756 327,180 225,974 7.12%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 341,487 273,414 271,093 327,076 322,756 327,180 225,974 7.12%
NOSH 275,882 275,230 276,428 274,324 270,882 272,650 225,974 3.38%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.70% 5.09% 2.30% 1.90% 2.49% 6.53% 5.13% -
ROE 0.41% 0.65% 0.43% 0.31% 0.29% 0.69% 0.77% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 10.82 12.70 16.56 19.92 14.73 12.14 14.71 -4.98%
EPS 0.51 0.65 0.42 0.37 0.34 0.83 0.64 -3.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2378 0.9934 0.9807 1.1923 1.1915 1.20 1.00 3.61%
Adjusted Per Share Value based on latest NOSH - 275,230
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 10.86 12.72 16.65 19.88 14.52 12.04 12.10 -1.78%
EPS 0.51 0.65 0.42 0.37 0.34 0.82 0.63 -3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2425 0.9948 0.9864 1.1901 1.1744 1.1905 0.8222 7.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.60 0.50 0.35 0.39 0.54 0.45 0.78 -
P/RPS 5.55 3.94 2.11 1.96 3.66 3.71 5.30 0.77%
P/EPS 117.65 76.92 83.33 105.41 158.82 54.22 101.30 2.52%
EY 0.85 1.30 1.20 0.95 0.63 1.84 0.99 -2.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.36 0.33 0.45 0.37 0.78 -7.76%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 29/11/10 20/11/09 25/11/08 29/11/07 30/11/06 29/11/05 -
Price 0.725 0.54 0.34 0.35 0.50 0.50 0.57 -
P/RPS 6.70 4.25 2.05 1.76 3.39 4.12 3.87 9.57%
P/EPS 142.16 83.08 80.95 94.59 147.06 60.24 74.03 11.48%
EY 0.70 1.20 1.24 1.06 0.68 1.66 1.35 -10.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.35 0.29 0.42 0.42 0.57 0.57%

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