[MAHJAYA] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -46.77%
YoY- -75.93%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 169,244 174,079 170,189 117,275 157,185 169,846 34,534 30.31%
PBT 3,372 985 3,544 4,132 13,513 21,834 -17,194 -
Tax -556 -126 -1,517 -2,144 -4,605 -6,081 -2,629 -22.80%
NP 2,816 859 2,027 1,988 8,908 15,753 -19,823 -
-
NP to SH 2,861 1,349 1,827 2,112 8,773 15,848 -19,823 -
-
Tax Rate 16.49% 12.79% 42.80% 51.89% 34.08% 27.85% - -
Total Cost 166,428 173,220 168,162 115,287 148,277 154,093 54,357 20.49%
-
Net Worth 260,041 256,526 324,526 276,451 225,190 224,200 41,985 35.49%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,316 - - - - 2,242 - -
Div Payout % 46.02% - - - - 14.15% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 260,041 256,526 324,526 276,451 225,190 224,200 41,985 35.49%
NOSH 263,333 262,727 272,894 276,451 225,190 224,200 37,487 38.36%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.66% 0.49% 1.19% 1.70% 5.67% 9.27% -57.40% -
ROE 1.10% 0.53% 0.56% 0.76% 3.90% 7.07% -47.21% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 64.27 66.26 62.36 42.42 69.80 75.76 92.12 -5.82%
EPS 1.09 0.51 0.67 0.76 3.90 7.07 -52.88 -
DPS 0.50 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.9875 0.9764 1.1892 1.00 1.00 1.00 1.12 -2.07%
Adjusted Per Share Value based on latest NOSH - 276,451
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 61.58 63.34 61.92 42.67 57.19 61.80 12.57 30.30%
EPS 1.04 0.49 0.66 0.77 3.19 5.77 -7.21 -
DPS 0.48 0.00 0.00 0.00 0.00 0.82 0.00 -
NAPS 0.9462 0.9334 1.1808 1.0059 0.8194 0.8158 0.1528 35.49%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.35 0.41 0.48 0.65 0.54 0.80 0.97 -
P/RPS 0.54 0.62 0.77 1.53 0.77 1.06 1.05 -10.48%
P/EPS 32.21 79.85 71.70 85.08 13.86 11.32 -1.83 -
EY 3.10 1.25 1.39 1.18 7.21 8.84 -54.51 -
DY 1.43 0.00 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 0.35 0.42 0.40 0.65 0.54 0.80 0.87 -14.07%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 27/08/08 29/08/07 29/08/06 30/08/05 - -
Price 0.50 0.42 0.43 0.52 0.45 0.82 0.00 -
P/RPS 0.78 0.63 0.69 1.23 0.64 1.08 0.00 -
P/EPS 46.02 81.80 64.23 68.07 11.55 11.60 0.00 -
EY 2.17 1.22 1.56 1.47 8.66 8.62 0.00 -
DY 1.00 0.00 0.00 0.00 0.00 1.22 0.00 -
P/NAPS 0.51 0.43 0.36 0.52 0.45 0.82 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