[MAHJAYA] QoQ Cumulative 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- -30.25%
YoY- -62.78%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 75,211 45,771 174,078 118,059 90,122 54,644 170,189 -41.89%
PBT 3,837 1,940 985 2,550 2,120 1,716 3,545 5.40%
Tax -1,061 -887 -126 -1,852 -848 -677 -1,517 -21.15%
NP 2,776 1,053 859 698 1,272 1,039 2,028 23.21%
-
NP to SH 2,668 1,161 1,349 1,024 1,468 1,015 1,827 28.62%
-
Tax Rate 27.65% 45.72% 12.79% 72.63% 40.00% 39.45% 42.79% -
Total Cost 72,435 44,718 173,219 117,361 88,850 53,605 168,161 -42.87%
-
Net Worth 271,283 271,093 267,086 328,953 324,156 327,076 323,673 -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 271,283 271,093 267,086 328,953 324,156 327,076 323,673 -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 0.98% 0.43% 0.51% 0.31% 0.45% 0.31% 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 27.34 16.56 63.64 42.66 33.15 19.92 62.55 -42.31%
EPS 0.97 0.42 0.49 0.37 0.54 0.37 0.67 27.89%
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 27.37 16.65 63.34 42.96 32.79 19.88 61.92 -41.88%
EPS 0.97 0.42 0.49 0.37 0.53 0.37 0.66 29.17%
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 1.21 2.11 0.64 0.80 1.12 1.96 0.77 35.05%
P/EPS 34.02 83.33 83.14 91.89 68.52 105.41 71.48 -38.95%
EY 2.94 1.20 1.20 1.09 1.46 0.95 1.40 63.76%
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 1.21 2.05 0.66 0.89 1.09 1.76 0.69 45.27%
P/EPS 34.02 80.95 85.16 102.70 66.67 94.59 64.03 -34.32%
EY 2.94 1.24 1.17 0.97 1.50 1.06 1.56 52.39%
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