[MAHJAYA] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 2364.56%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 35,998 29,195 252,737 34,964 59,529 34,319 29,440 14.38%
PBT 3,097 1,883 85,722 2,403 -1,214 929 1,897 38.77%
Tax -740 -741 -22,294 -622 1,123 -638 -174 163.19%
NP 2,357 1,142 63,428 1,781 -91 291 1,723 23.30%
-
NP to SH 2,540 1,018 63,411 1,789 -79 435 1,507 41.76%
-
Tax Rate 23.89% 39.35% 26.01% 25.88% - 68.68% 9.17% -
Total Cost 33,641 28,053 189,309 33,183 59,620 34,028 27,717 13.82%
-
Net Worth 336,700 336,627 335,634 273,414 260,041 268,530 270,246 15.83%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,731 - - - 1,316 - - -
Div Payout % 107.53% - - - 0.00% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 336,700 336,627 335,634 273,414 260,041 268,530 270,246 15.83%
NOSH 273,118 275,135 274,031 275,230 263,333 271,875 273,999 -0.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.55% 3.91% 25.10% 5.09% -0.15% 0.85% 5.85% -
ROE 0.75% 0.30% 18.89% 0.65% -0.03% 0.16% 0.56% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.18 10.61 92.23 12.70 22.61 12.62 10.74 14.66%
EPS 0.93 0.37 23.14 0.65 -0.03 0.16 0.55 42.06%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.2328 1.2235 1.2248 0.9934 0.9875 0.9877 0.9863 16.08%
Adjusted Per Share Value based on latest NOSH - 275,230
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.10 10.62 91.96 12.72 21.66 12.49 10.71 14.41%
EPS 0.92 0.37 23.07 0.65 -0.03 0.16 0.55 41.04%
DPS 0.99 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 1.2251 1.2248 1.2212 0.9948 0.9462 0.9771 0.9833 15.83%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.70 0.63 0.60 0.50 0.35 0.35 0.33 -
P/RPS 5.31 5.94 0.65 3.94 1.55 2.77 3.07 44.23%
P/EPS 75.27 170.27 2.59 76.92 -1,166.67 218.75 60.00 16.36%
EY 1.33 0.59 38.57 1.30 -0.09 0.46 1.67 -14.11%
DY 1.43 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.57 0.51 0.49 0.50 0.35 0.35 0.33 44.10%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 25/02/11 29/11/10 27/08/10 27/05/10 25/02/10 -
Price 0.61 0.62 0.625 0.54 0.50 0.34 0.33 -
P/RPS 4.63 5.84 0.68 4.25 2.21 2.69 3.07 31.60%
P/EPS 65.59 167.57 2.70 83.08 -1,666.67 212.50 60.00 6.13%
EY 1.52 0.60 37.02 1.20 -0.06 0.47 1.67 -6.09%
DY 1.64 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.51 0.54 0.51 0.34 0.33 30.24%

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