[MAHJAYA] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -42.64%
YoY- -34.34%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 150,422 180,244 150,692 113,536 128,966 194,926 0 -
PBT 7,674 4,240 6,390 6,168 12,462 27,600 0 -
Tax -2,122 -1,696 -2,444 -1,560 -4,702 -9,078 0 -
NP 5,552 2,544 3,946 4,608 7,760 18,522 0 -
-
NP to SH 5,336 2,936 3,862 5,192 7,908 18,522 0 -
-
Tax Rate 27.65% 40.00% 38.25% 25.29% 37.73% 32.89% - -
Total Cost 144,870 177,700 146,746 108,928 121,206 176,404 0 -
-
Net Worth 271,283 324,156 329,373 327,915 224,659 258,498 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 271,283 324,156 329,373 327,915 224,659 258,498 0 -
NOSH 275,051 271,851 275,857 273,263 224,659 224,781 21,794 52.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.69% 1.41% 2.62% 4.06% 6.02% 9.50% 0.00% -
ROE 1.97% 0.91% 1.17% 1.58% 3.52% 7.17% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 54.69 66.30 54.63 41.55 57.41 86.72 0.00 -
EPS 1.94 1.08 1.40 1.90 2.88 8.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9863 1.1924 1.194 1.20 1.00 1.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 277,500
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 54.73 65.58 54.83 41.31 46.92 70.92 0.00 -
EPS 1.94 1.07 1.41 1.89 2.88 6.74 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9871 1.1795 1.1984 1.1931 0.8174 0.9406 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.33 0.37 0.50 0.55 0.55 1.94 0.12 -
P/RPS 0.60 0.56 0.92 1.32 0.96 2.24 0.00 -
P/EPS 17.01 34.26 35.71 28.95 15.63 23.54 0.00 -
EY 5.88 2.92 2.80 3.45 6.40 4.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.42 0.46 0.55 1.69 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 27/02/07 24/02/06 02/02/05 - -
Price 0.33 0.36 0.44 0.56 0.65 1.58 0.00 -
P/RPS 0.60 0.54 0.81 1.35 1.13 1.82 0.00 -
P/EPS 17.01 33.33 31.43 29.47 18.47 19.17 0.00 -
EY 5.88 3.00 3.18 3.39 5.42 5.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.37 0.47 0.65 1.37 0.00 -

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
Post a Comment