[MAHJAYA] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -50.19%
YoY- -13.49%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 157,412 180,244 218,576 170,189 152,785 150,692 159,656 -0.93%
PBT 3,400 4,240 6,864 3,545 7,061 6,390 5,476 -27.19%
Tax -2,469 -1,696 -2,708 -1,517 -3,301 -2,444 -1,504 39.11%
NP 930 2,544 4,156 2,028 3,760 3,946 3,972 -61.97%
-
NP to SH 1,365 2,936 4,060 1,827 3,668 3,862 3,684 -48.38%
-
Tax Rate 72.62% 40.00% 39.45% 42.79% 46.75% 38.25% 27.47% -
Total Cost 156,481 177,700 214,420 168,161 149,025 146,746 155,684 0.34%
-
Net Worth 328,952 324,156 327,076 323,673 328,964 329,373 322,756 1.27%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 328,952 324,156 327,076 323,673 328,964 329,373 322,756 1.27%
NOSH 276,756 271,851 274,324 272,063 275,099 275,857 270,882 1.43%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.59% 1.41% 1.90% 1.19% 2.46% 2.62% 2.49% -
ROE 0.42% 0.91% 1.24% 0.56% 1.12% 1.17% 1.14% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 56.88 66.30 79.68 62.55 55.54 54.63 58.94 -2.34%
EPS 0.49 1.08 1.48 0.67 1.33 1.40 1.36 -49.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1886 1.1924 1.1923 1.1897 1.1958 1.194 1.1915 -0.16%
Adjusted Per Share Value based on latest NOSH - 272,894
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 57.27 65.58 79.53 61.92 55.59 54.83 58.09 -0.94%
EPS 0.50 1.07 1.48 0.66 1.33 1.41 1.34 -48.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1969 1.1795 1.1901 1.1777 1.1969 1.1984 1.1744 1.27%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.34 0.37 0.39 0.48 0.47 0.50 0.54 -
P/RPS 0.60 0.56 0.49 0.77 0.85 0.92 0.92 -24.77%
P/EPS 68.92 34.26 26.35 71.48 35.25 35.71 39.71 44.37%
EY 1.45 2.92 3.79 1.40 2.84 2.80 2.52 -30.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.33 0.40 0.39 0.42 0.45 -25.37%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 25/02/09 25/11/08 27/08/08 22/05/08 28/02/08 29/11/07 -
Price 0.38 0.36 0.35 0.43 0.43 0.44 0.50 -
P/RPS 0.67 0.54 0.44 0.69 0.77 0.81 0.85 -14.65%
P/EPS 77.03 33.33 23.65 64.03 32.25 31.43 36.76 63.67%
EY 1.30 3.00 4.23 1.56 3.10 3.18 2.72 -38.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.29 0.36 0.36 0.37 0.42 -16.56%

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