[MJPERAK] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 290.52%
YoY- 346.05%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,030 1,992 11,606 11,393 3,460 4,244 10,224 -66.06%
PBT -6,130 -4,464 4,692 4,869 -2,058 -2,892 -2,614 76.78%
Tax -6 0 -672 -945 -34 0 -493 -94.75%
NP -6,136 -4,464 4,020 3,924 -2,092 -2,892 -3,107 57.60%
-
NP to SH -6,120 -4,440 4,037 3,940 -2,068 -2,880 -3,095 57.73%
-
Tax Rate - - 14.32% 19.41% - - - -
Total Cost 8,166 6,456 7,586 7,469 5,552 7,136 13,331 -27.93%
-
Net Worth 185,254 210,626 234,472 211,438 208,646 208,615 184,727 0.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 185,254 210,626 234,472 211,438 208,646 208,615 184,727 0.19%
NOSH 165,405 257,052 203,888 257,052 184,642 184,615 162,041 1.38%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -302.27% -224.10% 34.64% 34.44% -60.46% -68.14% -30.39% -
ROE -3.30% -2.11% 1.72% 1.86% -0.99% -1.38% -1.68% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.23 1.08 5.69 6.20 1.87 2.30 6.31 -66.48%
EPS -3.70 -3.24 1.98 1.85 -1.12 -1.56 -1.91 55.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 1.15 1.15 1.13 1.13 1.14 -1.17%
Adjusted Per Share Value based on latest NOSH - 257,052
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.71 0.70 4.06 3.99 1.21 1.48 3.58 -66.09%
EPS -2.14 -1.55 1.41 1.38 -0.72 -1.01 -1.08 57.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.648 0.7368 0.8202 0.7396 0.7298 0.7297 0.6462 0.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.405 0.355 0.31 0.395 0.445 0.43 0.51 -
P/RPS 33.00 32.93 5.45 6.37 23.75 18.71 8.08 156.16%
P/EPS -10.95 -14.77 15.66 18.43 -39.73 -27.56 -26.70 -44.89%
EY -9.14 -6.77 6.39 5.43 -2.52 -3.63 -3.75 81.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.27 0.34 0.39 0.38 0.45 -13.85%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 26/02/15 27/11/14 28/08/14 27/05/14 25/02/14 -
Price 0.285 0.415 0.36 0.37 0.425 0.435 0.46 -
P/RPS 23.22 38.49 6.32 5.97 22.68 18.92 7.29 116.94%
P/EPS -7.70 -17.27 18.18 17.27 -37.95 -27.88 -24.08 -53.33%
EY -12.98 -5.79 5.50 5.79 -2.64 -3.59 -4.15 114.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.36 0.31 0.32 0.38 0.38 0.40 -26.96%

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