[MJPERAK] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 569.54%
YoY- 793.12%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 14,476 23,372 29,703 24,665 31,904 53,788 35,728 -45.33%
PBT -14,008 908 14,605 29,206 4,202 9,460 41,541 -
Tax -700 -444 -1,408 -1,102 -818 -3,392 -5,769 -75.58%
NP -14,708 464 13,197 28,104 3,384 6,068 35,772 -
-
NP to SH -14,708 464 14,122 28,870 4,312 6,680 36,133 -
-
Tax Rate - 48.90% 9.64% 3.77% 19.47% 35.86% 13.89% -
Total Cost 29,184 22,908 16,506 -3,438 28,520 47,720 -44 -
-
Net Worth 204,783 213,316 213,316 221,849 201,874 201,874 201,042 1.24%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 204,783 213,316 213,316 221,849 201,874 201,874 201,042 1.24%
NOSH 284,421 284,421 284,421 284,421 284,421 284,329 283,242 0.27%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -101.60% 1.99% 44.43% 113.94% 10.61% 11.28% 100.12% -
ROE -7.18% 0.22% 6.62% 13.01% 2.14% 3.31% 17.97% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.09 8.22 10.44 8.67 11.22 18.92 12.62 -45.50%
EPS -5.18 0.16 4.97 10.15 1.52 2.36 12.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.75 0.75 0.78 0.71 0.71 0.71 0.93%
Adjusted Per Share Value based on latest NOSH - 284,421
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.06 8.18 10.39 8.63 11.16 18.82 12.50 -45.36%
EPS -5.14 0.16 4.94 10.10 1.51 2.34 12.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7163 0.7462 0.7462 0.776 0.7062 0.7062 0.7032 1.24%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.35 0.34 0.37 0.37 0.36 0.415 0.435 -
P/RPS 6.88 4.14 3.54 4.27 3.21 2.19 3.45 58.63%
P/EPS -6.77 208.41 7.45 3.65 23.74 17.66 3.41 -
EY -14.77 0.48 13.42 27.43 4.21 5.66 29.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.49 0.47 0.51 0.58 0.61 -13.62%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 28/02/22 30/11/21 30/09/21 23/06/21 29/03/21 -
Price 0.31 0.355 0.365 0.365 0.37 0.39 0.385 -
P/RPS 6.09 4.32 3.50 4.21 3.30 2.06 3.05 58.76%
P/EPS -5.99 217.61 7.35 3.60 24.40 16.60 3.02 -
EY -16.68 0.46 13.60 27.81 4.10 6.02 33.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.49 0.47 0.52 0.55 0.54 -14.12%

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