[MAHJAYA] QoQ Annualized Quarter 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- 13.96%
YoY- -75.93%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 152,785 150,692 159,656 117,275 111,649 113,536 132,364 10.02%
PBT 7,061 6,390 5,476 4,132 1,872 6,168 13,856 -36.17%
Tax -3,301 -2,444 -1,504 -2,144 -277 -1,560 -5,212 -26.22%
NP 3,760 3,946 3,972 1,988 1,594 4,608 8,644 -42.56%
-
NP to SH 3,668 3,862 3,684 2,112 1,853 5,192 9,052 -45.21%
-
Tax Rate 46.75% 38.25% 27.47% 51.89% 14.80% 25.29% 37.62% -
Total Cost 149,025 146,746 155,684 115,287 110,054 108,928 123,720 13.19%
-
Net Worth 328,964 329,373 322,756 325,897 324,333 327,915 327,180 0.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 328,964 329,373 322,756 325,897 324,333 327,915 327,180 0.36%
NOSH 275,099 275,857 270,882 274,024 272,548 273,263 272,650 0.59%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.46% 2.62% 2.49% 1.70% 1.43% 4.06% 6.53% -
ROE 1.12% 1.17% 1.14% 0.65% 0.57% 1.58% 2.77% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.54 54.63 58.94 42.80 40.96 41.55 48.55 9.37%
EPS 1.33 1.40 1.36 0.77 0.68 1.90 3.32 -45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1958 1.194 1.1915 1.1893 1.19 1.20 1.20 -0.23%
Adjusted Per Share Value based on latest NOSH - 276,451
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.59 54.83 58.09 42.67 40.62 41.31 48.16 10.02%
EPS 1.33 1.41 1.34 0.77 0.67 1.89 3.29 -45.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1969 1.1984 1.1744 1.1858 1.1801 1.1931 1.1905 0.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.47 0.50 0.54 0.65 0.56 0.55 0.45 -
P/RPS 0.85 0.92 0.92 1.52 1.37 1.32 0.93 -5.81%
P/EPS 35.25 35.71 39.71 84.34 82.35 28.95 13.55 89.04%
EY 2.84 2.80 2.52 1.19 1.21 3.45 7.38 -47.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.45 0.55 0.47 0.46 0.37 3.56%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 28/02/08 29/11/07 29/08/07 29/05/07 27/02/07 30/11/06 -
Price 0.43 0.44 0.50 0.52 0.58 0.56 0.50 -
P/RPS 0.77 0.81 0.85 1.22 1.42 1.35 1.03 -17.61%
P/EPS 32.25 31.43 36.76 67.47 85.29 29.47 15.06 66.06%
EY 3.10 3.18 2.72 1.48 1.17 3.39 6.64 -39.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.42 0.44 0.49 0.47 0.42 -9.75%

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