[MAHJAYA] YoY Quarter Result on 31-Mar-2011 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -98.39%
YoY- 134.02%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 29,195 34,319 27,938 39,243 26,969 31,858 37,837 -4.22%
PBT 1,883 929 430 2,101 -1,680 3,451 3,735 -10.78%
Tax -741 -638 -1,004 -1,254 572 -1,405 -1,118 -6.62%
NP 1,142 291 -574 847 -1,108 2,046 2,617 -12.90%
-
NP to SH 1,018 435 -444 821 -1,206 2,241 2,617 -14.55%
-
Tax Rate 39.35% 68.68% 233.49% 59.69% - 40.71% 29.93% -
Total Cost 28,053 34,028 28,512 38,396 28,077 29,812 35,220 -3.71%
-
Net Worth 336,627 268,530 329,836 327,250 326,168 224,100 261,699 4.28%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 336,627 268,530 329,836 327,250 326,168 224,100 261,699 4.28%
NOSH 275,135 271,875 277,500 273,666 274,090 224,100 225,603 3.36%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 3.91% 0.85% -2.05% 2.16% -4.11% 6.42% 6.92% -
ROE 0.30% 0.16% -0.13% 0.25% -0.37% 1.00% 1.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 10.61 12.62 10.07 14.34 9.84 14.22 16.77 -7.34%
EPS 0.37 0.16 -0.16 0.30 -0.44 0.82 1.16 -17.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2235 0.9877 1.1886 1.1958 1.19 1.00 1.16 0.89%
Adjusted Per Share Value based on latest NOSH - 275,135
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 10.62 12.49 10.17 14.28 9.81 11.59 13.77 -4.23%
EPS 0.37 0.16 -0.16 0.30 -0.44 0.82 0.95 -14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2248 0.9771 1.2001 1.1907 1.1868 0.8154 0.9522 4.28%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.63 0.35 0.34 0.47 0.56 0.62 2.00 -
P/RPS 5.94 2.77 3.38 3.28 5.69 4.36 11.93 -10.96%
P/EPS 170.27 218.75 -212.50 156.67 -127.27 62.00 172.41 -0.20%
EY 0.59 0.46 -0.47 0.64 -0.79 1.61 0.58 0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.35 0.29 0.39 0.47 0.62 1.72 -18.33%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 27/05/10 29/05/09 22/05/08 29/05/07 26/05/06 26/05/05 -
Price 0.62 0.34 0.38 0.43 0.58 0.54 0.72 -
P/RPS 5.84 2.69 3.77 3.00 5.89 3.80 4.29 5.27%
P/EPS 167.57 212.50 -237.50 143.33 -131.82 54.00 62.07 17.99%
EY 0.60 0.47 -0.42 0.70 -0.76 1.85 1.61 -15.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.32 0.36 0.49 0.54 0.62 -3.20%

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