[MAHJAYA] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Revenue 180,400 194,926 127,292 34,534 0 0 0 -
PBT 23,380 27,600 -372 -16,378 0 0 -3,400 -
Tax -7,542 -9,078 -2,980 -2,629 0 0 0 -
NP 15,837 18,522 -3,352 -19,007 0 0 -3,400 -
-
NP to SH 15,837 18,522 -3,352 -19,007 0 0 -3,400 -
-
Tax Rate 32.26% 32.89% - - - - - -
Total Cost 164,562 176,404 130,644 53,541 0 0 3,400 1731.35%
-
Net Worth 260,956 258,498 255,929 41,985 0 0 -114,423 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Net Worth 260,956 258,498 255,929 41,985 0 0 -114,423 -
NOSH 224,962 224,781 226,486 37,487 21,794 21,794 21,794 475.18%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
NP Margin 8.78% 9.50% -2.63% -55.04% 0.00% 0.00% 0.00% -
ROE 6.07% 7.17% -1.31% -45.27% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 80.19 86.72 56.20 92.12 0.00 0.00 0.00 -
EPS 7.04 8.24 -1.48 -50.70 0.00 0.00 -15.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.13 1.12 0.00 0.00 -5.25 -
Adjusted Per Share Value based on latest NOSH - 37,487
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 65.64 70.92 46.32 12.57 0.00 0.00 0.00 -
EPS 5.76 6.74 -1.22 -6.92 0.00 0.00 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9495 0.9406 0.9312 0.1528 0.00 0.00 -0.4163 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 -
Price 2.00 1.94 2.38 0.97 0.12 0.12 0.12 -
P/RPS 2.49 2.24 4.23 1.05 0.00 0.00 0.00 -
P/EPS 28.41 23.54 -160.81 -1.91 0.00 0.00 -0.77 -
EY 3.52 4.25 -0.62 -52.27 0.00 0.00 -130.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.69 2.11 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Date 26/05/05 02/02/05 10/11/04 30/08/04 - - 16/01/04 -
Price 0.72 1.58 1.65 1.16 0.00 0.00 0.12 -
P/RPS 0.90 1.82 2.94 1.26 0.00 0.00 0.00 -
P/EPS 10.23 19.17 -111.49 -2.29 0.00 0.00 -0.77 -
EY 9.78 5.22 -0.90 -43.71 0.00 0.00 -130.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.37 1.46 1.04 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