[MAHJAYA] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 3444.49%
YoY- 4107.76%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 29,852 35,998 29,195 252,737 34,964 59,529 34,319 -8.86%
PBT 2,138 3,097 1,883 85,722 2,403 -1,214 929 74.22%
Tax -736 -740 -741 -22,294 -622 1,123 -638 9.98%
NP 1,402 2,357 1,142 63,428 1,781 -91 291 184.98%
-
NP to SH 1,407 2,540 1,018 63,411 1,789 -79 435 118.55%
-
Tax Rate 34.42% 23.89% 39.35% 26.01% 25.88% - 68.68% -
Total Cost 28,450 33,641 28,053 189,309 33,183 59,620 34,028 -11.24%
-
Net Worth 341,487 336,700 336,627 335,634 273,414 260,041 268,530 17.36%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 2,731 - - - 1,316 - -
Div Payout % - 107.53% - - - 0.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 341,487 336,700 336,627 335,634 273,414 260,041 268,530 17.36%
NOSH 275,882 273,118 275,135 274,031 275,230 263,333 271,875 0.97%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.70% 6.55% 3.91% 25.10% 5.09% -0.15% 0.85% -
ROE 0.41% 0.75% 0.30% 18.89% 0.65% -0.03% 0.16% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.82 13.18 10.61 92.23 12.70 22.61 12.62 -9.74%
EPS 0.51 0.93 0.37 23.14 0.65 -0.03 0.16 116.43%
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.2378 1.2328 1.2235 1.2248 0.9934 0.9875 0.9877 16.22%
Adjusted Per Share Value based on latest NOSH - 274,031
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.86 13.10 10.62 91.96 12.72 21.66 12.49 -8.89%
EPS 0.51 0.92 0.37 23.07 0.65 -0.03 0.16 116.43%
DPS 0.00 0.99 0.00 0.00 0.00 0.48 0.00 -
NAPS 1.2425 1.2251 1.2248 1.2212 0.9948 0.9462 0.9771 17.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.60 0.70 0.63 0.60 0.50 0.35 0.35 -
P/RPS 5.55 5.31 5.94 0.65 3.94 1.55 2.77 58.86%
P/EPS 117.65 75.27 170.27 2.59 76.92 -1,166.67 218.75 -33.84%
EY 0.85 1.33 0.59 38.57 1.30 -0.09 0.46 50.52%
DY 0.00 1.43 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 0.48 0.57 0.51 0.49 0.50 0.35 0.35 23.41%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 26/08/11 31/05/11 25/02/11 29/11/10 27/08/10 27/05/10 -
Price 0.725 0.61 0.62 0.625 0.54 0.50 0.34 -
P/RPS 6.70 4.63 5.84 0.68 4.25 2.21 2.69 83.64%
P/EPS 142.16 65.59 167.57 2.70 83.08 -1,666.67 212.50 -23.48%
EY 0.70 1.52 0.60 37.02 1.20 -0.06 0.47 30.38%
DY 0.00 1.64 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 0.59 0.49 0.51 0.51 0.54 0.51 0.34 44.35%

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