[MAHJAYA] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 29.8%
YoY- 232.67%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 57,782 252,737 29,440 35,478 35,432 23,677 31,237 10.78%
PBT 6,334 85,722 1,897 404 1,825 -380 3,779 8.98%
Tax -2,970 -22,294 -174 -171 -846 523 -1,605 10.79%
NP 3,364 63,428 1,723 233 979 143 2,174 7.54%
-
NP to SH 3,353 63,411 1,507 453 1,009 333 2,214 7.15%
-
Tax Rate 46.89% 26.01% 9.17% 42.33% 46.36% - 42.47% -
Total Cost 54,418 189,309 27,717 35,245 34,453 23,534 29,063 11.01%
-
Net Worth 343,545 335,634 270,246 317,739 325,607 333,000 225,918 7.23%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 343,545 335,634 270,246 317,739 325,607 333,000 225,918 7.23%
NOSH 274,836 274,031 273,999 266,470 272,702 277,500 225,918 3.31%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.82% 25.10% 5.85% 0.66% 2.76% 0.60% 6.96% -
ROE 0.98% 18.89% 0.56% 0.14% 0.31% 0.10% 0.98% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.02 92.23 10.74 13.31 12.99 8.53 13.83 7.22%
EPS 1.22 23.14 0.55 0.17 0.37 0.12 0.81 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.2248 0.9863 1.1924 1.194 1.20 1.00 3.78%
Adjusted Per Share Value based on latest NOSH - 273,999
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.02 91.96 10.71 12.91 12.89 8.61 11.37 10.77%
EPS 1.22 23.07 0.55 0.16 0.37 0.12 0.81 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.2212 0.9833 1.1561 1.1847 1.2116 0.822 7.23%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.62 0.60 0.33 0.37 0.50 0.55 0.55 -
P/RPS 2.95 0.65 3.07 2.78 3.85 6.45 3.98 -4.86%
P/EPS 50.82 2.59 60.00 217.65 135.14 458.33 56.12 -1.63%
EY 1.97 38.57 1.67 0.46 0.74 0.22 1.78 1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.33 0.31 0.42 0.46 0.55 -1.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 25/02/10 25/02/09 28/02/08 27/02/07 24/02/06 -
Price 0.83 0.625 0.33 0.36 0.44 0.56 0.65 -
P/RPS 3.95 0.68 3.07 2.70 3.39 6.56 4.70 -2.85%
P/EPS 68.03 2.70 60.00 211.76 118.92 466.67 66.33 0.42%
EY 1.47 37.02 1.67 0.47 0.84 0.21 1.51 -0.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.51 0.33 0.30 0.37 0.47 0.65 0.25%

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