[MAHJAYA] YoY TTM Result on 30-Jun-2006 [#4]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -13.69%
YoY- -44.64%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 174,079 170,189 117,275 157,185 169,846 34,534 0 -
PBT 985 3,544 4,132 13,513 21,834 -17,194 -11,442 -
Tax -126 -1,517 -2,144 -4,605 -6,081 -2,629 0 -
NP 859 2,027 1,988 8,908 15,753 -19,823 -11,442 -
-
NP to SH 1,349 1,827 2,112 8,773 15,848 -19,823 -11,442 -
-
Tax Rate 12.79% 42.80% 51.89% 34.08% 27.85% - - -
Total Cost 173,220 168,162 115,287 148,277 154,093 54,357 11,442 57.21%
-
Net Worth 256,526 324,526 276,451 225,190 224,200 41,985 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - 2,242 - - -
Div Payout % - - - - 14.15% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 256,526 324,526 276,451 225,190 224,200 41,985 0 -
NOSH 262,727 272,894 276,451 225,190 224,200 37,487 21,781 51.38%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.49% 1.19% 1.70% 5.67% 9.27% -57.40% 0.00% -
ROE 0.53% 0.56% 0.76% 3.90% 7.07% -47.21% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 66.26 62.36 42.42 69.80 75.76 92.12 0.00 -
EPS 0.51 0.67 0.76 3.90 7.07 -52.88 -52.53 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.9764 1.1892 1.00 1.00 1.00 1.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 225,190
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 63.34 61.92 42.67 57.19 61.80 12.57 0.00 -
EPS 0.49 0.66 0.77 3.19 5.77 -7.21 -4.16 -
DPS 0.00 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.9334 1.1808 1.0059 0.8194 0.8158 0.1528 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.41 0.48 0.65 0.54 0.80 0.97 0.12 -
P/RPS 0.62 0.77 1.53 0.77 1.06 1.05 0.00 -
P/EPS 79.85 71.70 85.08 13.86 11.32 -1.83 -0.23 -
EY 1.25 1.39 1.18 7.21 8.84 -54.51 -437.75 -
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.42 0.40 0.65 0.54 0.80 0.87 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 27/08/08 29/08/07 29/08/06 30/08/05 - - -
Price 0.42 0.43 0.52 0.45 0.82 0.00 0.00 -
P/RPS 0.63 0.69 1.23 0.64 1.08 0.00 0.00 -
P/EPS 81.80 64.23 68.07 11.55 11.60 0.00 0.00 -
EY 1.22 1.56 1.47 8.66 8.62 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.22 0.00 0.00 -
P/NAPS 0.43 0.36 0.52 0.45 0.82 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