[MJPERAK] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 34.21%
YoY- -30.87%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 59,404 19,279 17,106 18,612 13,396 16,072 14,037 161.40%
PBT 32,328 2,166 -900 -2,766 -4,428 -2,921 -4,488 -
Tax -8,876 -8 -217 -174 -28 -460 -1,276 263.96%
NP 23,452 2,158 -1,117 -2,940 -4,456 -3,381 -5,764 -
-
NP to SH 23,452 2,149 -1,121 -2,942 -4,472 -774 -2,321 -
-
Tax Rate 27.46% 0.37% - - - - - -
Total Cost 35,952 17,121 18,223 21,552 17,852 19,453 19,801 48.77%
-
Net Worth 231,532 289,997 101,325 151,922 139,473 207,623 206,642 7.86%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - 44 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 231,532 289,997 101,325 151,922 139,473 207,623 206,642 7.86%
NOSH 186,719 237,702 101,325 120,573 110,693 163,483 162,710 9.60%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 39.48% 11.19% -6.53% -15.80% -33.26% -21.04% -41.06% -
ROE 10.13% 0.74% -1.11% -1.94% -3.21% -0.37% -1.12% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 31.81 8.11 16.88 15.44 12.10 9.83 8.63 138.42%
EPS 12.56 0.73 -1.11 -2.44 -4.04 -0.47 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 1.24 1.22 1.00 1.26 1.26 1.27 1.27 -1.57%
Adjusted Per Share Value based on latest NOSH - 66,603
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 20.89 6.78 6.01 6.54 4.71 5.65 4.94 161.27%
EPS 8.25 0.76 -0.39 -1.03 -1.57 -0.27 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.814 1.0196 0.3562 0.5341 0.4904 0.73 0.7265 7.86%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.30 0.28 0.23 0.34 0.41 0.43 0.20 -
P/RPS 0.94 3.45 1.36 2.20 3.39 4.37 2.32 -45.21%
P/EPS 2.39 30.97 -20.78 -13.93 -10.15 -90.82 -14.02 -
EY 41.87 3.23 -4.81 -7.18 -9.85 -1.10 -7.13 -
DY 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
P/NAPS 0.24 0.23 0.23 0.27 0.33 0.34 0.16 31.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 24/02/12 23/11/11 24/08/11 25/05/11 25/02/11 29/11/10 -
Price 0.32 0.30 0.25 0.25 0.38 0.46 0.44 -
P/RPS 1.01 3.70 1.48 1.62 3.14 4.68 5.10 -65.99%
P/EPS 2.55 33.18 -22.59 -10.25 -9.41 -97.16 -30.84 -
EY 39.25 3.01 -4.43 -9.76 -10.63 -1.03 -3.24 -
DY 0.00 0.00 0.00 0.00 0.11 0.00 0.00 -
P/NAPS 0.26 0.25 0.25 0.20 0.30 0.36 0.35 -17.96%

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