[MAHJAYA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -74.2%
YoY- 30.06%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 117,275 83,737 56,768 33,091 157,185 96,341 64,483 49.15%
PBT 4,132 1,404 3,084 3,464 13,433 9,683 6,231 -24.01%
Tax -2,144 -208 -780 -1,303 -4,525 -3,757 -2,351 -5.97%
NP 1,988 1,196 2,304 2,161 8,908 5,926 3,880 -36.04%
-
NP to SH 2,112 1,390 2,596 2,263 8,773 6,195 3,954 -34.24%
-
Tax Rate 51.89% 14.81% 25.29% 37.62% 33.69% 38.80% 37.73% -
Total Cost 115,287 82,541 54,464 30,930 148,277 90,415 60,603 53.71%
-
Net Worth 325,897 324,333 327,915 327,180 267,384 225,272 224,659 28.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 325,897 324,333 327,915 327,180 267,384 225,272 224,659 28.23%
NOSH 274,024 272,549 273,263 272,650 224,692 225,272 224,659 14.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.70% 1.43% 4.06% 6.53% 5.67% 6.15% 6.02% -
ROE 0.65% 0.43% 0.79% 0.69% 3.28% 2.75% 1.76% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.80 30.72 20.77 12.14 69.96 42.77 28.70 30.62%
EPS 0.77 0.51 0.95 0.83 3.20 2.26 1.44 -34.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1893 1.19 1.20 1.20 1.19 1.00 1.00 12.28%
Adjusted Per Share Value based on latest NOSH - 272,650
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.67 30.47 20.66 12.04 57.19 35.05 23.46 49.16%
EPS 0.77 0.51 0.94 0.82 3.19 2.25 1.44 -34.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1858 1.1801 1.1931 1.1905 0.9729 0.8197 0.8174 28.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.65 0.56 0.55 0.45 0.54 0.62 0.55 -
P/RPS 1.52 1.82 2.65 3.71 0.77 1.45 1.92 -14.45%
P/EPS 84.34 109.80 57.89 54.22 13.83 22.55 31.25 94.19%
EY 1.19 0.91 1.73 1.84 7.23 4.44 3.20 -48.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.46 0.37 0.45 0.62 0.55 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 30/11/06 29/08/06 26/05/06 24/02/06 -
Price 0.52 0.58 0.56 0.50 0.45 0.54 0.65 -
P/RPS 1.22 1.89 2.70 4.12 0.64 1.26 2.26 -33.77%
P/EPS 67.47 113.73 58.95 60.24 11.53 19.64 36.93 49.61%
EY 1.48 0.88 1.70 1.66 8.68 5.09 2.71 -33.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.47 0.42 0.38 0.54 0.65 -22.96%

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