[MAHJAYA] YoY Quarter Result on 31-Dec-2004 [#2]

Announcement Date
02-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 1305.13%
YoY--%
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 CAGR
Revenue 35,432 23,677 31,237 65,640 0 0 0 -
PBT 1,825 -380 3,779 13,893 0 -816 -1,981 -
Tax -846 523 -1,605 -3,794 0 0 0 -
NP 979 143 2,174 10,099 0 -816 -1,981 -
-
NP to SH 1,009 333 2,214 10,099 0 -816 -1,981 -
-
Tax Rate 46.36% - 42.47% 27.31% - - - -
Total Cost 34,453 23,534 29,063 55,541 0 816 1,981 75.30%
-
Net Worth 325,607 333,000 225,918 258,660 0 -114,240 -79,980 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 CAGR
Net Worth 325,607 333,000 225,918 258,660 0 -114,240 -79,980 -
NOSH 272,702 277,500 225,918 224,922 21,760 21,760 21,793 64.32%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 CAGR
NP Margin 2.76% 0.60% 6.96% 15.39% 0.00% 0.00% 0.00% -
ROE 0.31% 0.10% 0.98% 3.90% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 CAGR
RPS 12.99 8.53 13.83 29.18 0.00 0.00 0.00 -
EPS 0.37 0.12 0.81 4.49 0.00 -3.75 -9.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.194 1.20 1.00 1.15 0.00 -5.25 -3.67 -
Adjusted Per Share Value based on latest NOSH - 224,922
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 CAGR
RPS 12.89 8.61 11.37 23.88 0.00 0.00 0.00 -
EPS 0.37 0.12 0.81 3.67 0.00 -0.30 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1847 1.2116 0.822 0.9411 0.00 -0.4157 -0.291 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 28/11/03 - -
Price 0.50 0.55 0.55 1.94 0.12 0.12 0.00 -
P/RPS 3.85 6.45 3.98 6.65 0.00 0.00 0.00 -
P/EPS 135.14 458.33 56.12 43.21 0.00 -3.20 0.00 -
EY 0.74 0.22 1.78 2.31 0.00 -31.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.55 1.69 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/11/03 30/11/02 CAGR
Date 28/02/08 27/02/07 24/02/06 02/02/05 - 16/01/04 28/01/03 -
Price 0.44 0.56 0.65 1.58 0.00 0.12 0.12 -
P/RPS 3.39 6.56 4.70 5.41 0.00 0.00 0.00 -
P/EPS 118.92 466.67 66.33 35.19 0.00 -3.20 -1.32 -
EY 0.84 0.21 1.51 2.84 0.00 -31.25 -75.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.65 1.37 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