[MAHJAYA] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 9.55%
YoY- 203.0%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 54,644 55,600 39,243 35,432 39,914 33,538 26,969 59.91%
PBT 1,716 -1,751 2,101 1,825 1,369 2,728 -1,680 -
Tax -677 959 -1,254 -846 -376 -1,936 572 -
NP 1,039 -792 847 979 993 792 -1,108 -
-
NP to SH 1,015 -924 821 1,009 921 722 -1,206 -
-
Tax Rate 39.45% - 59.69% 46.36% 27.47% 70.97% - -
Total Cost 53,605 56,392 38,396 34,453 38,921 32,746 28,077 53.71%
-
Net Worth 327,076 324,526 327,250 325,607 322,756 276,451 326,168 0.18%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 327,076 324,526 327,250 325,607 322,756 276,451 326,168 0.18%
NOSH 274,324 272,894 273,666 272,702 270,882 276,451 274,090 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.90% -1.42% 2.16% 2.76% 2.49% 2.36% -4.11% -
ROE 0.31% -0.28% 0.25% 0.31% 0.29% 0.26% -0.37% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.92 20.37 14.34 12.99 14.73 12.13 9.84 59.82%
EPS 0.37 -0.34 0.30 0.37 0.34 0.26 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1923 1.1892 1.1958 1.194 1.1915 1.00 1.19 0.12%
Adjusted Per Share Value based on latest NOSH - 272,702
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.88 20.23 14.28 12.89 14.52 12.20 9.81 59.93%
EPS 0.37 -0.34 0.30 0.37 0.34 0.26 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1901 1.1808 1.1907 1.1847 1.1744 1.0059 1.1868 0.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.48 0.47 0.50 0.54 0.65 0.56 -
P/RPS 1.96 2.36 3.28 3.85 3.66 5.36 5.69 -50.76%
P/EPS 105.41 -141.76 156.67 135.14 158.82 248.88 -127.27 -
EY 0.95 -0.71 0.64 0.74 0.63 0.40 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.39 0.42 0.45 0.65 0.47 -20.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 27/08/08 22/05/08 28/02/08 29/11/07 29/08/07 29/05/07 -
Price 0.35 0.43 0.43 0.44 0.50 0.52 0.58 -
P/RPS 1.76 2.11 3.00 3.39 3.39 4.29 5.89 -55.20%
P/EPS 94.59 -127.00 143.33 118.92 147.06 199.11 -131.82 -
EY 1.06 -0.79 0.70 0.84 0.68 0.50 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.36 0.37 0.42 0.52 0.49 -29.44%

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