[MAHJAYA] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -26.91%
YoY- 124.17%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 422,528 575,402 139,856 169,059 146,040 150,422 183,084 74.72%
PBT 120,010 176,250 9,612 3,552 6,354 7,674 7,760 521.76%
Tax -31,542 -45,832 -2,488 -576 -2,265 -2,122 -3,548 329.71%
NP 88,468 130,418 7,124 2,976 4,089 5,552 4,212 662.67%
-
NP to SH 88,290 130,400 7,156 3,024 4,137 5,336 4,644 613.60%
-
Tax Rate 26.28% 26.00% 25.88% 16.22% 35.65% 27.65% 45.72% -
Total Cost 334,060 444,984 132,732 166,083 141,950 144,870 178,872 51.71%
-
Net Worth 335,199 335,674 273,414 271,472 271,224 271,283 271,093 15.21%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 1,374 - - - -
Div Payout % - - - 45.45% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 335,199 335,674 273,414 271,472 271,224 271,283 271,093 15.21%
NOSH 273,967 274,064 275,230 274,909 274,601 275,051 276,428 -0.59%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 20.94% 22.67% 5.09% 1.76% 2.80% 3.69% 2.30% -
ROE 26.34% 38.85% 2.62% 1.11% 1.53% 1.97% 1.71% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 154.23 209.95 50.81 61.50 53.18 54.69 66.23 75.77%
EPS 32.23 47.58 2.60 1.10 1.51 1.94 1.68 617.93%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.2235 1.2248 0.9934 0.9875 0.9877 0.9863 0.9807 15.90%
Adjusted Per Share Value based on latest NOSH - 263,333
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 153.74 209.36 50.89 61.51 53.14 54.73 66.62 74.72%
EPS 32.12 47.45 2.60 1.10 1.51 1.94 1.69 613.46%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.2196 1.2214 0.9948 0.9878 0.9869 0.9871 0.9864 15.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.63 0.60 0.50 0.35 0.35 0.33 0.35 -
P/RPS 0.41 0.29 0.98 0.57 0.66 0.60 0.53 -15.74%
P/EPS 1.95 1.26 19.23 31.82 23.23 17.01 20.83 -79.41%
EY 51.15 79.30 5.20 3.14 4.30 5.88 4.80 384.94%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.50 0.35 0.35 0.33 0.36 26.16%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 25/02/11 29/11/10 27/08/10 27/05/10 25/02/10 20/11/09 -
Price 0.62 0.625 0.54 0.50 0.34 0.33 0.34 -
P/RPS 0.40 0.30 1.06 0.81 0.64 0.60 0.51 -14.96%
P/EPS 1.92 1.31 20.77 45.45 22.57 17.01 20.24 -79.22%
EY 51.98 76.13 4.81 2.20 4.43 5.88 4.94 380.87%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.54 0.51 0.34 0.33 0.35 28.55%

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