[MAHJAYA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 16.3%
YoY- 203.03%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 287,701 34,964 169,059 109,530 75,211 45,771 174,078 39.65%
PBT 88,125 2,403 3,552 4,766 3,837 1,940 985 1884.05%
Tax -22,916 -622 -576 -1,699 -1,061 -887 -126 3079.77%
NP 65,209 1,781 2,976 3,067 2,776 1,053 859 1678.76%
-
NP to SH 65,200 1,789 3,024 3,103 2,668 1,161 1,349 1217.51%
-
Tax Rate 26.00% 25.88% 16.22% 35.65% 27.65% 45.72% 12.79% -
Total Cost 222,492 33,183 166,083 106,463 72,435 44,718 173,219 18.10%
-
Net Worth 335,674 273,414 271,472 271,224 271,283 271,093 267,086 16.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 1,374 - - - - -
Div Payout % - - 45.45% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 335,674 273,414 271,472 271,224 271,283 271,093 267,086 16.41%
NOSH 274,064 275,230 274,909 274,601 275,051 276,428 273,541 0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.67% 5.09% 1.76% 2.80% 3.69% 2.30% 0.49% -
ROE 19.42% 0.65% 1.11% 1.14% 0.98% 0.43% 0.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 104.98 12.70 61.50 39.89 27.34 16.56 63.64 39.48%
EPS 23.79 0.65 1.10 1.13 0.97 0.42 0.49 1221.48%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.2248 0.9934 0.9875 0.9877 0.9863 0.9807 0.9764 16.26%
Adjusted Per Share Value based on latest NOSH - 271,875
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 104.68 12.72 61.51 39.85 27.37 16.65 63.34 39.65%
EPS 23.72 0.65 1.10 1.13 0.97 0.42 0.49 1218.89%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.2214 0.9948 0.9878 0.9869 0.9871 0.9864 0.9718 16.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.60 0.50 0.35 0.35 0.33 0.35 0.41 -
P/RPS 0.57 3.94 0.57 0.88 1.21 2.11 0.64 -7.41%
P/EPS 2.52 76.92 31.82 30.97 34.02 83.33 83.14 -90.21%
EY 39.65 1.30 3.14 3.23 2.94 1.20 1.20 923.15%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.35 0.35 0.33 0.36 0.42 10.79%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 27/05/10 25/02/10 20/11/09 28/08/09 -
Price 0.625 0.54 0.50 0.34 0.33 0.34 0.42 -
P/RPS 0.60 4.25 0.81 0.85 1.21 2.05 0.66 -6.14%
P/EPS 2.63 83.08 45.45 30.09 34.02 80.95 85.16 -90.09%
EY 38.06 1.20 2.20 3.32 2.94 1.24 1.17 912.59%
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.51 0.34 0.33 0.35 0.43 12.01%

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