[MAHJAYA] YoY TTM Result on 28-Feb-2003 [#3]

Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 4.23%
YoY- -3.33%
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 130,887 169,834 0 3,086 33,471 44,769 37,454 22.81%
PBT 14,062 1,157 -816 -16,893 -16,309 -12,535 -5,922 -
Tax -4,261 -8,286 0 0 6,443 12,535 5,922 -
NP 9,801 -7,129 -816 -16,893 -9,866 0 0 -
-
NP to SH 10,165 -7,129 -816 -16,893 -16,348 -12,842 -5,928 -
-
Tax Rate 30.30% 716.16% - - - - - -
Total Cost 121,086 176,963 816 19,979 43,337 44,769 37,454 21.25%
-
Net Worth 224,100 261,699 0 -85,186 -67,584 -51,252 -39,466 -
Dividend
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 2,242 - - - - - - -
Div Payout % 22.06% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 224,100 261,699 0 -85,186 -67,584 -51,252 -39,466 -
NOSH 224,100 225,603 21,760 21,786 21,790 21,797 21,149 47.36%
Ratio Analysis
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 7.49% -4.20% 0.00% -547.41% -29.48% 0.00% 0.00% -
ROE 4.54% -2.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 58.41 75.28 0.00 14.16 153.61 205.39 177.09 -16.65%
EPS 4.54 -3.16 -3.75 -77.54 -75.02 -58.92 -28.03 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.16 0.00 -3.91 -3.1016 -2.3513 -1.8661 -
Adjusted Per Share Value based on latest NOSH - 21,786
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 47.62 61.79 0.00 1.12 12.18 16.29 13.63 22.81%
EPS 3.70 -2.59 -0.30 -6.15 -5.95 -4.67 -2.16 -
DPS 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8154 0.9522 0.00 -0.31 -0.2459 -0.1865 -0.1436 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 31/03/06 31/03/05 31/03/04 28/02/03 - - - -
Price 0.62 2.00 0.12 0.12 0.00 0.00 0.00 -
P/RPS 1.06 2.66 0.00 0.85 0.00 0.00 0.00 -
P/EPS 13.67 -63.29 -3.20 -0.15 0.00 0.00 0.00 -
EY 7.32 -1.58 -31.25 -646.14 0.00 0.00 0.00 -
DY 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.72 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 26/05/06 26/05/05 - 30/04/03 30/04/02 30/04/01 - -
Price 0.54 0.72 0.00 0.12 0.00 0.00 0.00 -
P/RPS 0.92 0.96 0.00 0.85 0.00 0.00 0.00 -
P/EPS 11.90 -22.79 0.00 -0.15 0.00 0.00 0.00 -
EY 8.40 -4.39 0.00 -646.14 0.00 0.00 0.00 -
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.00 0.00 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