[MJPERAK] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 3.69%
YoY- -60.58%
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 14,978 14,048 16,467 16,686 16,984 16,424 19,140 -15.11%
PBT -5,630 -5,328 -7,391 -6,676 -6,896 -6,520 -53,167 -77.70%
Tax 0 0 598 0 6,896 6,520 53,167 -
NP -5,630 -5,328 -6,793 -6,676 0 0 0 -
-
NP to SH -5,630 -5,328 -6,793 -6,676 -6,932 -6,596 -52,937 -77.64%
-
Tax Rate - - - - - - - -
Total Cost 20,608 19,376 23,260 23,362 16,984 16,424 19,140 5.06%
-
Net Worth -35,511 -34,040 -33,487 -30,900 -29,407 -27,575 -25,896 23.50%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -35,511 -34,040 -33,487 -30,900 -29,407 -27,575 -25,896 23.50%
NOSH 18,495 18,500 18,501 18,503 18,495 18,507 18,497 -0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -37.59% -37.93% -41.25% -40.01% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 80.98 75.94 89.00 90.18 91.83 88.74 103.47 -15.11%
EPS -30.44 -28.80 -36.72 -36.08 -37.48 -35.64 -286.15 -77.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.92 -1.84 -1.81 -1.67 -1.59 -1.49 -1.40 23.50%
Adjusted Per Share Value based on latest NOSH - 18,499
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 5.24 4.91 5.76 5.84 5.94 5.75 6.70 -15.15%
EPS -1.97 -1.86 -2.38 -2.34 -2.42 -2.31 -18.52 -77.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1242 -0.1191 -0.1171 -0.1081 -0.1029 -0.0965 -0.0906 23.47%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.93 0.76 1.74 1.36 1.19 2.12 2.67 -
P/RPS 1.15 1.00 1.95 1.51 1.30 2.39 2.58 -41.73%
P/EPS -3.06 -2.64 -4.74 -3.77 -3.18 -5.95 -0.93 121.70%
EY -32.73 -37.89 -21.10 -26.53 -31.50 -16.81 -107.18 -54.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 29/05/02 28/02/02 21/11/01 30/08/01 19/06/01 30/03/01 -
Price 0.51 0.72 1.19 1.74 1.86 2.19 2.12 -
P/RPS 0.63 0.95 1.34 1.93 2.03 2.47 2.05 -54.55%
P/EPS -1.68 -2.50 -3.24 -4.82 -4.96 -6.14 -0.74 72.99%
EY -59.69 -40.00 -30.85 -20.74 -20.15 -16.27 -134.99 -42.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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