[MAHJAYA] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 74.43%
YoY- -59.3%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 170,189 152,785 150,692 159,656 117,275 111,649 113,536 31.01%
PBT 3,545 7,061 6,390 5,476 4,132 1,872 6,168 -30.89%
Tax -1,517 -3,301 -2,444 -1,504 -2,144 -277 -1,560 -1.84%
NP 2,028 3,760 3,946 3,972 1,988 1,594 4,608 -42.17%
-
NP to SH 1,827 3,668 3,862 3,684 2,112 1,853 5,192 -50.18%
-
Tax Rate 42.79% 46.75% 38.25% 27.47% 51.89% 14.80% 25.29% -
Total Cost 168,161 149,025 146,746 155,684 115,287 110,054 108,928 33.60%
-
Net Worth 323,673 328,964 329,373 322,756 325,897 324,333 327,915 -0.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 323,673 328,964 329,373 322,756 325,897 324,333 327,915 -0.86%
NOSH 272,063 275,099 275,857 270,882 274,024 272,548 273,263 -0.29%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.19% 2.46% 2.62% 2.49% 1.70% 1.43% 4.06% -
ROE 0.56% 1.12% 1.17% 1.14% 0.65% 0.57% 1.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.55 55.54 54.63 58.94 42.80 40.96 41.55 31.38%
EPS 0.67 1.33 1.40 1.36 0.77 0.68 1.90 -50.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1897 1.1958 1.194 1.1915 1.1893 1.19 1.20 -0.57%
Adjusted Per Share Value based on latest NOSH - 270,882
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 61.92 55.59 54.83 58.09 42.67 40.62 41.31 31.00%
EPS 0.66 1.33 1.41 1.34 0.77 0.67 1.89 -50.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1777 1.1969 1.1984 1.1744 1.1858 1.1801 1.1931 -0.86%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.48 0.47 0.50 0.54 0.65 0.56 0.55 -
P/RPS 0.77 0.85 0.92 0.92 1.52 1.37 1.32 -30.20%
P/EPS 71.48 35.25 35.71 39.71 84.34 82.35 28.95 82.78%
EY 1.40 2.84 2.80 2.52 1.19 1.21 3.45 -45.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.42 0.45 0.55 0.47 0.46 -8.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 22/05/08 28/02/08 29/11/07 29/08/07 29/05/07 27/02/07 -
Price 0.43 0.43 0.44 0.50 0.52 0.58 0.56 -
P/RPS 0.69 0.77 0.81 0.85 1.22 1.42 1.35 -36.10%
P/EPS 64.03 32.25 31.43 36.76 67.47 85.29 29.47 67.83%
EY 1.56 3.10 3.18 2.72 1.48 1.17 3.39 -40.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.37 0.42 0.44 0.49 0.47 -16.29%

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