[MJPERAK] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 273.18%
YoY- 211.05%
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 11,773 7,848 3,724 6,316 2,532 2,030 1,992 225.83%
PBT -1,096 -5,216 -3,740 24,223 -7,253 -6,130 -4,464 -60.69%
Tax -116 -14 -8 -11,681 -14 -6 0 -
NP -1,212 -5,230 -3,748 12,542 -7,268 -6,136 -4,464 -57.97%
-
NP to SH -1,204 -5,218 -3,724 12,557 -7,250 -6,120 -4,440 -58.00%
-
Tax Rate - - - 48.22% - - - -
Total Cost 12,985 13,078 7,472 -6,226 9,800 8,166 6,456 59.13%
-
Net Worth 216,288 220,257 222,241 229,974 194,347 185,254 210,626 1.77%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 8,492 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 216,288 220,257 222,241 229,974 194,347 185,254 210,626 1.77%
NOSH 257,052 198,430 198,430 203,517 186,872 165,405 257,052 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -10.29% -66.64% -100.64% 198.58% -287.05% -302.27% -224.10% -
ROE -0.56% -2.37% -1.68% 5.46% -3.73% -3.30% -2.11% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.93 3.96 1.88 3.10 1.35 1.23 1.08 210.27%
EPS -0.83 -1.02 -2.52 6.17 -3.88 -3.70 -3.24 -59.56%
DPS 0.00 4.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.11 1.12 1.13 1.04 1.12 1.14 -2.93%
Adjusted Per Share Value based on latest NOSH - 267,384
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.14 2.76 1.31 2.22 0.89 0.71 0.70 225.98%
EPS -0.42 -1.83 -1.31 4.41 -2.55 -2.15 -1.56 -58.20%
DPS 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7605 0.7744 0.7814 0.8086 0.6833 0.6513 0.7405 1.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.295 0.31 0.32 0.33 0.325 0.405 0.355 -
P/RPS 4.97 7.84 17.05 10.63 23.99 33.00 32.93 -71.55%
P/EPS -48.62 -11.79 -17.05 5.35 -8.38 -10.95 -14.77 120.80%
EY -2.06 -8.48 -5.86 18.70 -11.94 -9.14 -6.77 -54.66%
DY 0.00 13.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.29 0.31 0.36 0.31 -8.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 30/08/16 26/05/16 29/02/16 30/11/15 28/08/15 27/05/15 -
Price 0.265 0.30 0.35 0.285 0.315 0.285 0.415 -
P/RPS 4.47 7.59 18.65 9.18 23.25 23.22 38.49 -76.10%
P/EPS -43.67 -11.41 -18.65 4.62 -8.12 -7.70 -17.27 85.29%
EY -2.29 -8.77 -5.36 21.65 -12.32 -12.98 -5.79 -46.02%
DY 0.00 14.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.31 0.25 0.30 0.25 0.36 -23.62%

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