[MAHJAYA] YoY TTM Result on 30-Jun-2004 [#4]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -2329.29%
YoY- -73.25%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/03 31/05/02 CAGR
Revenue 117,275 157,185 169,846 34,534 0 1,401 21,346 39.79%
PBT 4,132 13,513 21,834 -17,194 -11,442 -14,706 -20,161 -
Tax -2,144 -4,605 -6,081 -2,629 0 0 3,719 -
NP 1,988 8,908 15,753 -19,823 -11,442 -14,706 -16,442 -
-
NP to SH 2,112 8,773 15,848 -19,823 -11,442 -14,706 -20,161 -
-
Tax Rate 51.89% 34.08% 27.85% - - - - -
Total Cost 115,287 148,277 154,093 54,357 11,442 16,107 37,788 24.52%
-
Net Worth 276,451 225,190 224,200 41,985 0 -89,522 -74,737 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/03 31/05/02 CAGR
Div - - 2,242 - - - - -
Div Payout % - - 14.15% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/03 31/05/02 CAGR
Net Worth 276,451 225,190 224,200 41,985 0 -89,522 -74,737 -
NOSH 276,451 225,190 224,200 37,487 21,781 21,781 21,789 64.81%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/03 31/05/02 CAGR
NP Margin 1.70% 5.67% 9.27% -57.40% 0.00% -1,049.68% -77.03% -
ROE 0.76% 3.90% 7.07% -47.21% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/03 31/05/02 CAGR
RPS 42.42 69.80 75.76 92.12 0.00 6.43 97.97 -15.17%
EPS 0.76 3.90 7.07 -52.88 -52.53 -67.52 -92.53 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.12 0.00 -4.11 -3.43 -
Adjusted Per Share Value based on latest NOSH - 37,487
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/03 31/05/02 CAGR
RPS 42.67 57.19 61.80 12.57 0.00 0.51 7.77 39.78%
EPS 0.77 3.19 5.77 -7.21 -4.16 -5.35 -7.34 -
DPS 0.00 0.00 0.82 0.00 0.00 0.00 0.00 -
NAPS 1.0059 0.8194 0.8158 0.1528 0.00 -0.3257 -0.2719 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/03 31/05/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/05/03 - -
Price 0.65 0.54 0.80 0.97 0.12 0.12 0.00 -
P/RPS 1.53 0.77 1.06 1.05 0.00 1.87 0.00 -
P/EPS 85.08 13.86 11.32 -1.83 -0.23 -0.18 0.00 -
EY 1.18 7.21 8.84 -54.51 -437.75 -562.63 0.00 -
DY 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.80 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/03 31/05/02 CAGR
Date 29/08/07 29/08/06 30/08/05 - - 31/07/03 31/07/02 -
Price 0.52 0.45 0.82 0.00 0.00 0.12 0.00 -
P/RPS 1.23 0.64 1.08 0.00 0.00 1.87 0.00 -
P/EPS 68.07 11.55 11.60 0.00 0.00 -0.18 0.00 -
EY 1.47 8.66 8.62 0.00 0.00 -562.63 0.00 -
DY 0.00 0.00 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.82 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