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

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -92.67%
YoY- -97.12%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 159,168 165,206 174,079 173,660 184,965 184,919 170,189 -4.35%
PBT 2,702 1,209 985 799 2,470 3,891 3,544 -16.50%
Tax -339 -336 -126 -893 -1,143 -1,818 -1,517 -63.07%
NP 2,363 873 859 -94 1,327 2,073 2,027 10.73%
-
NP to SH 2,549 1,495 1,349 100 1,365 1,921 1,827 24.78%
-
Tax Rate 12.55% 27.79% 12.79% 111.76% 46.28% 46.72% 42.80% -
Total Cost 156,805 164,333 173,220 173,754 183,638 182,846 168,162 -4.54%
-
Net Worth 270,246 271,093 256,526 329,836 317,739 327,076 324,526 -11.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 270,246 271,093 256,526 329,836 317,739 327,076 324,526 -11.45%
NOSH 273,999 276,428 262,727 277,500 266,470 274,324 272,894 0.26%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.48% 0.53% 0.49% -0.05% 0.72% 1.12% 1.19% -
ROE 0.94% 0.55% 0.53% 0.03% 0.43% 0.59% 0.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.09 59.76 66.26 62.58 69.41 67.41 62.36 -4.60%
EPS 0.93 0.54 0.51 0.04 0.51 0.70 0.67 24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9863 0.9807 0.9764 1.1886 1.1924 1.1923 1.1892 -11.69%
Adjusted Per Share Value based on latest NOSH - 277,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.91 60.11 63.34 63.19 67.30 67.28 61.92 -4.35%
EPS 0.93 0.54 0.49 0.04 0.50 0.70 0.66 25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9833 0.9864 0.9334 1.2001 1.1561 1.1901 1.1808 -11.45%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 0.57 0.59 0.62 0.54 0.53 0.58 0.77 -18.12%
P/EPS 35.47 64.72 79.85 943.50 72.23 55.69 71.70 -37.36%
EY 2.82 1.55 1.25 0.11 1.38 1.80 1.39 60.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.42 0.29 0.31 0.33 0.40 -12.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 0.57 0.57 0.63 0.61 0.52 0.52 0.69 -11.92%
P/EPS 35.47 62.87 81.80 1,054.50 70.28 49.98 64.23 -32.61%
EY 2.82 1.59 1.22 0.09 1.42 2.00 1.56 48.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.43 0.32 0.30 0.29 0.36 -5.62%

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