[MAHJAYA] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -13.69%
YoY- -44.64%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 144,581 149,470 157,030 157,185 130,887 136,866 171,269 -10.68%
PBT 5,154 10,285 14,444 13,513 14,062 14,346 24,460 -64.62%
Tax -976 -2,953 -5,081 -4,605 -4,261 -3,974 -6,163 -70.76%
NP 4,178 7,332 9,363 8,908 9,801 10,372 18,297 -62.67%
-
NP to SH 3,968 7,415 9,296 8,773 10,165 10,541 18,426 -64.10%
-
Tax Rate 18.94% 28.71% 35.18% 34.08% 30.30% 27.70% 25.20% -
Total Cost 140,403 142,138 147,667 148,277 121,086 126,494 152,972 -5.56%
-
Net Worth 326,168 333,000 327,180 225,190 224,100 225,918 225,974 27.74%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - 2,242 2,242 2,242 -
Div Payout % - - - - 22.06% 21.27% 12.17% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 326,168 333,000 327,180 225,190 224,100 225,918 225,974 27.74%
NOSH 274,090 277,500 272,650 225,190 224,100 225,918 225,974 13.74%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.89% 4.91% 5.96% 5.67% 7.49% 7.58% 10.68% -
ROE 1.22% 2.23% 2.84% 3.90% 4.54% 4.67% 8.15% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 52.75 53.86 57.59 69.80 58.41 60.58 75.79 -21.48%
EPS 1.45 2.67 3.41 3.90 4.54 4.67 8.15 -68.40%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 1.19 1.20 1.20 1.00 1.00 1.00 1.00 12.30%
Adjusted Per Share Value based on latest NOSH - 225,190
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 52.61 54.39 57.14 57.19 47.62 49.80 62.32 -10.68%
EPS 1.44 2.70 3.38 3.19 3.70 3.84 6.70 -64.15%
DPS 0.00 0.00 0.00 0.00 0.82 0.82 0.82 -
NAPS 1.1868 1.2116 1.1905 0.8194 0.8154 0.822 0.8222 27.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.56 0.55 0.45 0.54 0.62 0.55 0.78 -
P/RPS 1.06 1.02 0.78 0.77 1.06 0.91 1.03 1.93%
P/EPS 38.68 20.58 13.20 13.86 13.67 11.79 9.57 153.95%
EY 2.59 4.86 7.58 7.21 7.32 8.48 10.45 -60.57%
DY 0.00 0.00 0.00 0.00 1.61 1.82 1.28 -
P/NAPS 0.47 0.46 0.37 0.54 0.62 0.55 0.78 -28.68%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 30/11/06 29/08/06 26/05/06 24/02/06 29/11/05 -
Price 0.58 0.56 0.50 0.45 0.54 0.65 0.57 -
P/RPS 1.10 1.04 0.87 0.64 0.92 1.07 0.75 29.11%
P/EPS 40.06 20.96 14.66 11.55 11.90 13.93 6.99 220.59%
EY 2.50 4.77 6.82 8.66 8.40 7.18 14.31 -68.78%
DY 0.00 0.00 0.00 0.00 1.85 1.54 1.75 -
P/NAPS 0.49 0.47 0.42 0.45 0.54 0.65 0.57 -9.59%

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