[MAHJAYA] QoQ TTM 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- 87.79%
YoY- -80.5%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 184,919 170,189 148,127 135,853 124,098 117,275 144,581 17.77%
PBT 3,891 3,544 8,023 4,242 2,037 4,132 5,154 -17.04%
Tax -1,818 -1,517 -4,412 -2,586 -1,217 -2,144 -976 51.21%
NP 2,073 2,027 3,611 1,656 820 1,988 4,178 -37.24%
-
NP to SH 1,921 1,827 3,473 1,446 770 2,112 3,968 -38.26%
-
Tax Rate 46.72% 42.80% 54.99% 60.96% 59.74% 51.89% 18.94% -
Total Cost 182,846 168,162 144,516 134,197 123,278 115,287 140,403 19.19%
-
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 1.12% 1.19% 2.44% 1.22% 0.66% 1.70% 2.89% -
ROE 0.59% 0.56% 1.06% 0.44% 0.24% 0.76% 1.22% -
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 67.41 62.36 54.13 49.82 45.81 42.42 52.75 17.70%
EPS 0.70 0.67 1.27 0.53 0.28 0.76 1.45 -38.37%
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 67.28 61.92 53.90 49.43 45.15 42.67 52.61 17.76%
EPS 0.70 0.66 1.26 0.53 0.28 0.77 1.44 -38.09%
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 0.58 0.77 0.87 1.00 1.18 1.53 1.06 -33.02%
P/EPS 55.69 71.70 37.04 94.30 189.97 85.08 38.68 27.42%
EY 1.80 1.39 2.70 1.06 0.53 1.18 2.59 -21.48%
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 0.52 0.69 0.79 0.88 1.09 1.23 1.10 -39.23%
P/EPS 49.98 64.23 33.88 82.98 175.90 68.07 40.06 15.84%
EY 2.00 1.56 2.95 1.21 0.57 1.47 2.50 -13.78%
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