[MAHJAYA] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -47.39%
YoY- -13.49%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 173,660 184,965 184,919 170,189 148,127 135,853 124,098 25.08%
PBT 799 2,470 3,891 3,544 8,023 4,242 2,037 -46.38%
Tax -893 -1,143 -1,818 -1,517 -4,412 -2,586 -1,217 -18.63%
NP -94 1,327 2,073 2,027 3,611 1,656 820 -
-
NP to SH 100 1,365 1,921 1,827 3,473 1,446 770 -74.32%
-
Tax Rate 111.76% 46.28% 46.72% 42.80% 54.99% 60.96% 59.74% -
Total Cost 173,754 183,638 182,846 168,162 144,516 134,197 123,278 25.68%
-
Net Worth 329,836 317,739 327,076 324,526 327,250 325,607 322,756 1.45%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 329,836 317,739 327,076 324,526 327,250 325,607 322,756 1.45%
NOSH 277,500 266,470 274,324 272,894 273,666 272,702 270,882 1.62%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -0.05% 0.72% 1.12% 1.19% 2.44% 1.22% 0.66% -
ROE 0.03% 0.43% 0.59% 0.56% 1.06% 0.44% 0.24% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 62.58 69.41 67.41 62.36 54.13 49.82 45.81 23.09%
EPS 0.04 0.51 0.70 0.67 1.27 0.53 0.28 -72.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1886 1.1924 1.1923 1.1892 1.1958 1.194 1.1915 -0.16%
Adjusted Per Share Value based on latest NOSH - 272,894
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 63.19 67.30 67.28 61.92 53.90 49.43 45.15 25.09%
EPS 0.04 0.50 0.70 0.66 1.26 0.53 0.28 -72.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2001 1.1561 1.1901 1.1808 1.1907 1.1847 1.1744 1.45%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.34 0.37 0.39 0.48 0.47 0.50 0.54 -
P/RPS 0.54 0.53 0.58 0.77 0.87 1.00 1.18 -40.58%
P/EPS 943.50 72.23 55.69 71.70 37.04 94.30 189.97 190.81%
EY 0.11 1.38 1.80 1.39 2.70 1.06 0.53 -64.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.33 0.40 0.39 0.42 0.45 -25.37%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 25/02/09 25/11/08 27/08/08 22/05/08 28/02/08 29/11/07 -
Price 0.38 0.36 0.35 0.43 0.43 0.44 0.50 -
P/RPS 0.61 0.52 0.52 0.69 0.79 0.88 1.09 -32.06%
P/EPS 1,054.50 70.28 49.98 64.23 33.88 82.98 175.90 229.64%
EY 0.09 1.42 2.00 1.56 2.95 1.21 0.57 -70.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.29 0.36 0.36 0.37 0.42 -16.56%

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