[MJPERAK] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 76.93%
YoY- 83.39%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 9,250 8,480 20,741 11,773 7,848 3,724 6,316 28.99%
PBT -4,962 -4,340 4,977 -1,096 -5,216 -3,740 24,223 -
Tax -4 -8 -1,810 -116 -14 -8 -11,681 -99.51%
NP -4,966 -4,348 3,167 -1,212 -5,230 -3,748 12,542 -
-
NP to SH -4,966 -4,348 3,170 -1,204 -5,218 -3,724 12,557 -
-
Tax Rate - - 36.37% - - - 48.22% -
Total Cost 14,216 12,828 17,574 12,985 13,078 7,472 -6,226 -
-
Net Worth 215,924 215,924 218,273 216,288 220,257 222,241 229,974 -4.11%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - 8,492 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 215,924 215,924 218,273 216,288 220,257 222,241 229,974 -4.11%
NOSH 257,052 257,052 198,430 257,052 198,430 198,430 203,517 16.86%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -53.69% -51.27% 15.27% -10.29% -66.64% -100.64% 198.58% -
ROE -2.30% -2.01% 1.45% -0.56% -2.37% -1.68% 5.46% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.60 3.30 10.45 5.93 3.96 1.88 3.10 10.49%
EPS -1.94 -1.68 1.44 -0.83 -1.02 -2.52 6.17 -
DPS 0.00 0.00 0.00 0.00 4.28 0.00 0.00 -
NAPS 0.84 0.84 1.10 1.09 1.11 1.12 1.13 -17.95%
Adjusted Per Share Value based on latest NOSH - 257,052
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.24 2.97 7.26 4.12 2.75 1.30 2.21 29.08%
EPS -1.74 -1.52 1.11 -0.42 -1.83 -1.30 4.39 -
DPS 0.00 0.00 0.00 0.00 2.97 0.00 0.00 -
NAPS 0.7553 0.7553 0.7635 0.7566 0.7705 0.7774 0.8045 -4.12%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.555 0.36 0.26 0.295 0.31 0.32 0.33 -
P/RPS 15.42 10.91 2.49 4.97 7.84 17.05 10.63 28.17%
P/EPS -28.73 -21.28 16.28 -48.62 -11.79 -17.05 5.35 -
EY -3.48 -4.70 6.14 -2.06 -8.48 -5.86 18.70 -
DY 0.00 0.00 0.00 0.00 13.81 0.00 0.00 -
P/NAPS 0.66 0.43 0.24 0.27 0.28 0.29 0.29 73.10%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 05/07/17 28/02/17 22/11/16 30/08/16 26/05/16 29/02/16 -
Price 0.405 0.535 0.285 0.265 0.30 0.35 0.285 -
P/RPS 11.25 16.22 2.73 4.47 7.59 18.65 9.18 14.53%
P/EPS -20.96 -31.63 17.84 -43.67 -11.41 -18.65 4.62 -
EY -4.77 -3.16 5.61 -2.29 -8.77 -5.36 21.65 -
DY 0.00 0.00 0.00 0.00 14.27 0.00 0.00 -
P/NAPS 0.48 0.64 0.26 0.24 0.27 0.31 0.25 54.53%

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