[MAHJAYA] YoY Cumulative Quarter Result on 28-Feb-2003 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -96.7%
YoY- 24.05%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 96,341 135,300 0 1,237 19,661 34,225 37,454 16.78%
PBT 9,683 17,535 0 -10,317 -13,584 -5,558 -5,928 -
Tax -3,757 -5,657 0 0 0 5,558 5,928 -
NP 5,926 11,878 0 -10,317 -13,584 0 0 -
-
NP to SH 6,195 11,878 0 -10,317 -13,584 -5,558 -5,928 -
-
Tax Rate 38.80% 32.26% - - - - - -
Total Cost 90,415 123,422 0 11,554 33,245 34,225 37,454 15.57%
-
Net Worth 225,272 260,956 0 -85,194 -67,573 -51,168 -39,451 -
Dividend
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 225,272 260,956 0 -85,194 -67,573 -51,168 -39,451 -
NOSH 225,272 224,962 21,794 21,788 21,786 21,761 21,141 47.50%
Ratio Analysis
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 6.15% 8.78% 0.00% -834.03% -69.09% 0.00% 0.00% -
ROE 2.75% 4.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 42.77 60.14 0.00 5.68 90.24 157.27 177.16 -20.82%
EPS 2.26 5.28 0.00 -47.35 -62.35 -25.51 -28.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.16 0.00 -3.91 -3.1016 -2.3513 -1.8661 -
Adjusted Per Share Value based on latest NOSH - 21,786
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 35.05 49.23 0.00 0.45 7.15 12.45 13.63 16.78%
EPS 2.25 4.32 0.00 -3.75 -4.94 -2.02 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8197 0.9495 0.00 -0.31 -0.2459 -0.1862 -0.1435 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 31/03/06 31/03/05 31/03/04 28/02/03 - - - -
Price 0.62 2.00 0.12 0.12 0.00 0.00 0.00 -
P/RPS 1.45 3.33 0.00 2.11 0.00 0.00 0.00 -
P/EPS 22.55 37.88 0.00 -0.25 0.00 0.00 0.00 -
EY 4.44 2.64 0.00 -394.58 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.72 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 26/05/06 26/05/05 - 30/04/03 30/04/02 30/04/01 17/05/00 -
Price 0.54 0.72 0.00 0.12 0.00 0.00 0.00 -
P/RPS 1.26 1.20 0.00 2.11 0.00 0.00 0.00 -
P/EPS 19.64 13.64 0.00 -0.25 0.00 0.00 0.00 -
EY 5.09 7.33 0.00 -394.58 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.00 0.00 0.00 0.00 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