[MAHJAYA] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -53.5%
YoY- -62.78%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 150,422 183,084 174,078 157,412 180,244 218,576 170,189 -7.88%
PBT 7,674 7,760 985 3,400 4,240 6,864 3,545 67.10%
Tax -2,122 -3,548 -126 -2,469 -1,696 -2,708 -1,517 24.99%
NP 5,552 4,212 859 930 2,544 4,156 2,028 95.33%
-
NP to SH 5,336 4,644 1,349 1,365 2,936 4,060 1,827 103.92%
-
Tax Rate 27.65% 45.72% 12.79% 72.62% 40.00% 39.45% 42.79% -
Total Cost 144,870 178,872 173,219 156,481 177,700 214,420 168,161 -9.43%
-
Net Worth 271,283 271,093 267,086 328,952 324,156 327,076 323,673 -11.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 271,283 271,093 267,086 328,952 324,156 327,076 323,673 -11.07%
NOSH 275,051 276,428 273,541 276,756 271,851 274,324 272,063 0.72%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.69% 2.30% 0.49% 0.59% 1.41% 1.90% 1.19% -
ROE 1.97% 1.71% 0.51% 0.42% 0.91% 1.24% 0.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.69 66.23 63.64 56.88 66.30 79.68 62.55 -8.54%
EPS 1.94 1.68 0.49 0.49 1.08 1.48 0.67 102.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9863 0.9807 0.9764 1.1886 1.1924 1.1923 1.1897 -11.71%
Adjusted Per Share Value based on latest NOSH - 277,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.73 66.62 63.34 57.27 65.58 79.53 61.92 -7.87%
EPS 1.94 1.69 0.49 0.50 1.07 1.48 0.66 104.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9871 0.9864 0.9718 1.1969 1.1795 1.1901 1.1777 -11.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.33 0.35 0.41 0.34 0.37 0.39 0.48 -
P/RPS 0.60 0.53 0.64 0.60 0.56 0.49 0.77 -15.28%
P/EPS 17.01 20.83 83.14 68.92 34.26 26.35 71.48 -61.49%
EY 5.88 4.80 1.20 1.45 2.92 3.79 1.40 159.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.42 0.29 0.31 0.33 0.40 -12.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 28/08/09 29/05/09 25/02/09 25/11/08 27/08/08 -
Price 0.33 0.34 0.42 0.38 0.36 0.35 0.43 -
P/RPS 0.60 0.51 0.66 0.67 0.54 0.44 0.69 -8.87%
P/EPS 17.01 20.24 85.16 77.03 33.33 23.65 64.03 -58.57%
EY 5.88 4.94 1.17 1.30 3.00 4.23 1.56 141.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.43 0.32 0.30 0.29 0.36 -5.62%

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