Highlights

[MJPERAK] YoY Quarter Result on 2017-03-31 [#1]

Stock [MJPERAK]: MAJUPERAK HOLDINGS BHD
Announcement Date 05-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -126.51%    YoY -     -15.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
Revenue 2,120 931 498 1,061 4,267 4,267 14,851 -32.23%
  YoY % 127.71% 86.95% -53.06% -75.13% 0.00% -71.27% -
  Horiz. % 14.28% 6.27% 3.35% 7.14% 28.73% 28.73% 100.00%
PBT -1,085 -935 -1,116 -723 112 112 8,082 -
  YoY % -16.04% 16.22% -54.36% -745.54% 0.00% -98.61% -
  Horiz. % -13.42% -11.57% -13.81% -8.95% 1.39% 1.39% 100.00%
Tax -2 -2 0 0 -74 -74 -2,219 -75.38%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 96.67% -
  Horiz. % 0.09% 0.09% -0.00% -0.00% 3.33% 3.33% 100.00%
NP -1,087 -937 -1,116 -723 38 38 5,863 -
  YoY % -16.01% 16.04% -54.36% -2,002.63% 0.00% -99.35% -
  Horiz. % -18.54% -15.98% -19.03% -12.33% 0.65% 0.65% 100.00%
NP to SH -1,087 -931 -1,110 -720 33 33 5,863 -
  YoY % -16.76% 16.13% -54.17% -2,281.82% 0.00% -99.44% -
  Horiz. % -18.54% -15.88% -18.93% -12.28% 0.56% 0.56% 100.00%
Tax Rate - % - % - % - % 66.07 % 66.07 % 27.46 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 140.60% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 240.60% 240.60% 100.00%
Total Cost 3,207 1,868 1,614 1,784 4,229 4,229 8,988 -18.62%
  YoY % 71.68% 15.74% -9.53% -57.82% 0.00% -52.95% -
  Horiz. % 35.68% 20.78% 17.96% 19.85% 47.05% 47.05% 100.00%
Net Worth 215,923 165,511 156,222 208,615 16,500 - 231,532 -1.39%
  YoY % 30.46% 5.95% -25.11% 1,164.34% 0.00% 0.00% -
  Horiz. % 93.26% 71.49% 67.47% 90.10% 7.13% 0.00% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
Net Worth 215,923 165,511 156,222 208,615 16,500 - 231,532 -1.39%
  YoY % 30.46% 5.95% -25.11% 1,164.34% 0.00% 0.00% -
  Horiz. % 93.26% 71.49% 67.47% 90.10% 7.13% 0.00% 100.00%
NOSH 257,052 147,777 137,037 184,615 13,750 13,750 186,719 6.60%
  YoY % 73.94% 7.84% -25.77% 1,242.66% 0.00% -92.64% -
  Horiz. % 137.67% 79.14% 73.39% 98.87% 7.36% 7.36% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
NP Margin -51.27 % -100.64 % -224.10 % -68.14 % 0.89 % 0.89 % 39.48 % -
  YoY % 49.06% 55.09% -228.88% -7,756.18% 0.00% -97.75% -
  Horiz. % -129.86% -254.91% -567.63% -172.59% 2.25% 2.25% 100.00%
ROE -0.50 % -0.56 % -0.71 % -0.35 % 0.20 % - % 2.53 % -
  YoY % 10.71% 21.13% -102.86% -275.00% 0.00% 0.00% -
  Horiz. % -19.76% -22.13% -28.06% -13.83% 7.91% 0.00% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
RPS 0.82 0.63 0.36 0.57 31.03 31.03 7.95 -36.50%
  YoY % 30.16% 75.00% -36.84% -98.16% 0.00% 290.31% -
  Horiz. % 10.31% 7.92% 4.53% 7.17% 390.31% 390.31% 100.00%
EPS -0.42 -0.63 -0.81 -0.39 -0.24 -0.24 3.14 -
  YoY % 33.33% 22.22% -107.69% -62.50% 0.00% -107.64% -
  Horiz. % -13.38% -20.06% -25.80% -12.42% -7.64% -7.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8400 1.1200 1.1400 1.1300 1.2000 - 1.2400 -7.49%
  YoY % -25.00% -1.75% 0.88% -5.83% 0.00% 0.00% -
  Horiz. % 67.74% 90.32% 91.94% 91.13% 96.77% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 257,052
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
RPS 0.82 0.36 0.19 0.41 1.66 1.66 5.78 -32.32%
  YoY % 127.78% 89.47% -53.66% -75.30% 0.00% -71.28% -
  Horiz. % 14.19% 6.23% 3.29% 7.09% 28.72% 28.72% 100.00%
EPS -0.42 -0.36 -0.43 -0.28 0.01 0.01 2.28 -
  YoY % -16.67% 16.28% -53.57% -2,900.00% 0.00% -99.56% -
  Horiz. % -18.42% -15.79% -18.86% -12.28% 0.44% 0.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8400 0.6439 0.6077 0.8116 0.0642 - 0.9007 -1.38%
  YoY % 30.46% 5.96% -25.12% 1,164.17% 0.00% 0.00% -
  Horiz. % 93.26% 71.49% 67.47% 90.11% 7.13% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 31/05/13 30/03/12 -
Price 0.3600 0.3200 0.3550 0.4300 0.2900 0.4050 0.3000 -
P/RPS 43.65 50.79 97.69 74.82 0.93 1.31 3.77 63.16%
  YoY % -14.06% -48.01% 30.57% 7,945.16% -29.01% -65.25% -
  Horiz. % 1,157.82% 1,347.21% 2,591.25% 1,984.62% 24.67% 34.75% 100.00%
P/EPS -85.13 -50.79 -43.83 -110.26 120.83 168.75 9.55 -
  YoY % -67.61% -15.88% 60.25% -191.25% -28.40% 1,667.02% -
  Horiz. % -891.41% -531.83% -458.95% -1,154.55% 1,265.24% 1,767.02% 100.00%
EY -1.17 -1.97 -2.28 -0.91 0.83 0.59 10.47 -
  YoY % 40.61% 13.60% -150.55% -209.64% 40.68% -94.36% -
  Horiz. % -11.17% -18.82% -21.78% -8.69% 7.93% 5.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.29 0.31 0.38 0.24 0.00 0.24 12.36%
  YoY % 48.28% -6.45% -18.42% 58.33% 0.00% 0.00% -
  Horiz. % 179.17% 120.83% 129.17% 158.33% 100.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
Date 05/07/17 26/05/16 27/05/15 27/05/14 30/05/13 - 25/05/12 -
Price 0.5350 0.3500 0.4150 0.4350 0.3550 0.0000 0.3200 -
P/RPS 64.87 55.56 114.20 75.69 1.14 0.00 4.02 74.35%
  YoY % 16.76% -51.35% 50.88% 6,539.47% 0.00% 0.00% -
  Horiz. % 1,613.68% 1,382.09% 2,840.80% 1,882.84% 28.36% 0.00% 100.00%
P/EPS -126.52 -55.56 -51.23 -111.54 147.92 0.00 10.19 -
  YoY % -127.72% -8.45% 54.07% -175.41% 0.00% 0.00% -
  Horiz. % -1,241.61% -545.24% -502.75% -1,094.60% 1,451.62% 0.00% 100.00%
EY -0.79 -1.80 -1.95 -0.90 0.68 0.00 9.81 -
  YoY % 56.11% 7.69% -116.67% -232.35% 0.00% 0.00% -
  Horiz. % -8.05% -18.35% -19.88% -9.17% 6.93% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.64 0.31 0.36 0.38 0.30 0.00 0.26 19.73%
  YoY % 106.45% -13.89% -5.26% 26.67% 0.00% 0.00% -
  Horiz. % 246.15% 119.23% 138.46% 146.15% 115.38% 0.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

405  298  502  622 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.20-0.02 
 MPAY 0.28+0.02 
 GLOTEC 0.065+0.005 
 IWCITY 1.48+0.09 
 L&G 0.235+0.02 
 BORNOIL 0.1050.00 
 IFCAMSC 0.40+0.02 
 UMWOG 0.325+0.005 
 VIVOCOM 0.135-0.005 
 NETX 0.045+0.005 
Partners & Brokers