[MAHJAYA] QoQ Quarter Result on 31-Mar-2009 [#3]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Quarter Result
Revenue	29,440	45,771	56,019	27,938	35,478	54,644	55,600	-34.47%
YoY %	-35.68%	-18.29%	100.51%	-21.25%	-35.07%	-1.72%	-	-
Horiz. %	52.95%	82.32%	100.75%	50.25%	63.81%	98.28%	100.00%	-
PBT	1,897	1,940	-1,565	430	404	1,716	-1,751	-
YoY %	-2.22%	223.96%	-463.95%	6.44%	-76.46%	198.00%	-	-
Horiz. %	-108.34%	-110.79%	89.38%	-24.56%	-23.07%	-98.00%	100.00%	-
Tax	-174	-887	1,726	-1,004	-171	-677	959	-
YoY %	80.38%	-151.39%	271.91%	-487.13%	74.74%	-170.59%	-	-
Horiz. %	-18.14%	-92.49%	179.98%	-104.69%	-17.83%	-70.59%	100.00%	-
NP	1,723	1,053	161	-574	233	1,039	-792	-
YoY %	63.63%	554.04%	128.05%	-346.35%	-77.57%	231.19%	-	-
Horiz. %	-217.55%	-132.95%	-20.33%	72.47%	-29.42%	-131.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,507	1,161	325	-444	453	1,015	-924	-
YoY %	29.80%	257.23%	173.20%	-198.01%	-55.37%	209.85%	-	-
Horiz. %	-163.10%	-125.65%	-35.17%	48.05%	-49.03%	-109.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.17%	45.72%	-	233.49%	42.33%	39.45%	-	-
YoY %	-79.94%	0.00%	-	451.59%	7.30%	0.00%	-	-
Horiz. %	23.24%	115.89%	-	591.86%	107.30%	100.00%	-	-
Total Cost	27,717	44,718	55,858	28,512	35,245	53,605	56,392	-37.63%
YoY %	-38.02%	-19.94%	95.91%	-19.10%	-34.25%	-4.94%	-	-
Horiz. %	49.15%	79.30%	99.05%	50.56%	62.50%	95.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	270,246	271,093	256,526	329,836	317,739	327,076	324,526	-11.45%
YoY %	-0.31%	5.68%	-22.23%	3.81%	-2.85%	0.79%	-	-
Horiz. %	83.27%	83.54%	79.05%	101.64%	97.91%	100.79%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	270,246	271,093	256,526	329,836	317,739	327,076	324,526	-11.45%
YoY %	-0.31%	5.68%	-22.23%	3.81%	-2.85%	0.79%	-	-
Horiz. %	83.27%	83.54%	79.05%	101.64%	97.91%	100.79%	100.00%	-
NOSH	273,999	276,428	262,727	277,500	266,470	274,324	272,894	0.26%
YoY %	-0.88%	5.21%	-5.32%	4.14%	-2.86%	0.52%	-	-
Horiz. %	100.40%	101.30%	96.27%	101.69%	97.65%	100.52%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	5.85%	2.30%	0.29%	-2.05%	0.66%	1.90%	-1.42%	-
YoY %	154.35%	693.10%	114.15%	-410.61%	-65.26%	233.80%	-	-
Horiz. %	-411.97%	-161.97%	-20.42%	144.37%	-46.48%	-133.80%	100.00%	-
ROE	0.56%	0.43%	0.13%	-0.13%	0.14%	0.31%	-0.28%	-
YoY %	30.23%	230.77%	200.00%	-192.86%	-54.84%	210.71%	-	-
Horiz. %	-200.00%	-153.57%	-46.43%	46.43%	-50.00%	-110.71%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	10.74	16.56	21.32	10.07	13.31	19.92	20.37	-34.65%
YoY %	-35.14%	-22.33%	111.72%	-24.34%	-33.18%	-2.21%	-	-
Horiz. %	52.72%	81.30%	104.66%	49.44%	65.34%	97.79%	100.00%	-
EPS	0.55	0.42	0.12	-0.16	0.17	0.37	-0.34	-
YoY %	30.95%	250.00%	175.00%	-194.12%	-54.05%	208.82%	-	-
Horiz. %	-161.76%	-123.53%	-35.29%	47.06%	-50.00%	-108.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9863	0.9807	0.9764	1.1886	1.1924	1.1923	1.1892	-11.69%
YoY %	0.57%	0.44%	-17.85%	-0.32%	0.01%	0.26%	-	-
Horiz. %	82.94%	82.47%	82.11%	99.95%	100.27%	100.26%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 277,500
RPS	10.71	16.65	20.38	10.17	12.91	19.88	20.23	-34.48%
YoY %	-35.68%	-18.30%	100.39%	-21.22%	-35.06%	-1.73%	-	-
Horiz. %	52.94%	82.30%	100.74%	50.27%	63.82%	98.27%	100.00%	-
EPS	0.55	0.42	0.12	-0.16	0.16	0.37	-0.34	-
YoY %	30.95%	250.00%	175.00%	-200.00%	-56.76%	208.82%	-	-
Horiz. %	-161.76%	-123.53%	-35.29%	47.06%	-47.06%	-108.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9833	0.9864	0.9334	1.2001	1.1561	1.1901	1.1808	-11.45%
YoY %	-0.31%	5.68%	-22.22%	3.81%	-2.86%	0.79%	-	-
Horiz. %	83.27%	83.54%	79.05%	101.63%	97.91%	100.79%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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	3.07	2.11	1.92	3.38	2.78	1.96	2.36	19.10%
YoY %	45.50%	9.90%	-43.20%	21.58%	41.84%	-16.95%	-	-
Horiz. %	130.08%	89.41%	81.36%	143.22%	117.80%	83.05%	100.00%	-
P/EPS	60.00	83.33	331.44	-212.50	217.65	105.41	-141.76	-
YoY %	-28.00%	-74.86%	255.97%	-197.63%	106.48%	174.36%	-	-
Horiz. %	-42.33%	-58.78%	-233.80%	149.90%	-153.53%	-74.36%	100.00%	-
EY	1.67	1.20	0.30	-0.47	0.46	0.95	-0.71	-
YoY %	39.17%	300.00%	163.83%	-202.17%	-51.58%	233.80%	-	-
Horiz. %	-235.21%	-169.01%	-42.25%	66.20%	-64.79%	-133.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.36	0.42	0.29	0.31	0.33	0.40	-12.00%
YoY %	-8.33%	-14.29%	44.83%	-6.45%	-6.06%	-17.50%	-	-
Horiz. %	82.50%	90.00%	105.00%	72.50%	77.50%	82.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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	3.07	2.05	1.97	3.77	2.70	1.76	2.11	28.31%
YoY %	49.76%	4.06%	-47.75%	39.63%	53.41%	-16.59%	-	-
Horiz. %	145.50%	97.16%	93.36%	178.67%	127.96%	83.41%	100.00%	-
P/EPS	60.00	80.95	339.52	-237.50	211.76	94.59	-127.00	-
YoY %	-25.88%	-76.16%	242.96%	-212.16%	123.87%	174.48%	-	-
Horiz. %	-47.24%	-63.74%	-267.34%	187.01%	-166.74%	-74.48%	100.00%	-
EY	1.67	1.24	0.29	-0.42	0.47	1.06	-0.79	-
YoY %	34.68%	327.59%	169.05%	-189.36%	-55.66%	234.18%	-	-
Horiz. %	-211.39%	-156.96%	-36.71%	53.16%	-59.49%	-134.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.35	0.43	0.32	0.30	0.29	0.36	-5.62%
YoY %	-5.71%	-18.60%	34.38%	6.67%	3.45%	-19.44%	-	-
Horiz. %	91.67%	97.22%	119.44%	88.89%	83.33%	80.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos