[MAHJAYA] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 26,969 31,858 37,837 0 0 4,474 7,946 22.23%
PBT -1,680 3,451 3,735 0 -5,072 -5,818 -2,001 -2.83%
Tax 572 -1,405 -1,118 0 0 0 2,001 -18.59%
NP -1,108 2,046 2,617 0 -5,072 -5,818 0 -
-
NP to SH -1,206 2,241 2,617 0 -5,072 -5,818 -2,001 -7.98%
-
Tax Rate - 40.71% 29.93% - - - - -
Total Cost 28,077 29,812 35,220 0 5,072 10,292 7,946 23.04%
-
Net Worth 326,168 224,100 261,699 0 -85,186 -67,584 -51,252 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 326,168 224,100 261,699 0 -85,186 -67,584 -51,252 -
NOSH 274,090 224,100 225,603 21,760 21,786 21,790 21,797 51.56%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin -4.11% 6.42% 6.92% 0.00% 0.00% -130.04% 0.00% -
ROE -0.37% 1.00% 1.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 9.84 14.22 16.77 0.00 0.00 20.53 36.45 -19.35%
EPS -0.44 0.82 1.16 0.00 -23.28 -26.70 -9.18 -39.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.00 1.16 0.00 -3.91 -3.1016 -2.3513 -
Adjusted Per Share Value based on latest NOSH - 21,760
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 9.81 11.59 13.77 0.00 0.00 1.63 2.89 22.23%
EPS -0.44 0.82 0.95 0.00 -1.85 -2.12 -0.73 -7.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1868 0.8154 0.9522 0.00 -0.31 -0.2459 -0.1865 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 28/02/03 - - -
Price 0.56 0.62 2.00 0.12 0.12 0.00 0.00 -
P/RPS 5.69 4.36 11.93 0.00 0.00 0.00 0.00 -
P/EPS -127.27 62.00 172.41 0.00 -0.52 0.00 0.00 -
EY -0.79 1.61 0.58 0.00 -194.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.62 1.72 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 28/02/03 28/02/02 28/02/01 CAGR
Date 29/05/07 26/05/06 26/05/05 - 30/04/03 30/04/02 30/04/01 -
Price 0.58 0.54 0.72 0.00 0.12 0.00 0.00 -
P/RPS 5.89 3.80 4.29 0.00 0.00 0.00 0.00 -
P/EPS -131.82 54.00 62.07 0.00 -0.52 0.00 0.00 -
EY -0.76 1.85 1.61 0.00 -194.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.62 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