[MJPERAK] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 21.57%
YoY- 19.22%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 13,245 14,632 14,978 14,048 16,467 16,686 16,984 -15.23%
PBT -14,645 -5,436 -5,630 -5,328 -7,391 -6,676 -6,896 64.99%
Tax 0 0 0 0 598 0 6,896 -
NP -14,645 -5,436 -5,630 -5,328 -6,793 -6,676 0 -
-
NP to SH -14,645 -5,436 -5,630 -5,328 -6,793 -6,676 -6,932 64.42%
-
Tax Rate - - - - - - - -
Total Cost 27,890 20,068 20,608 19,376 23,260 23,362 16,984 39.06%
-
Net Worth -47,359 -36,819 -35,511 -34,040 -33,487 -30,900 -29,407 37.27%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -47,359 -36,819 -35,511 -34,040 -33,487 -30,900 -29,407 37.27%
NOSH 18,499 18,502 18,495 18,500 18,501 18,503 18,495 0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -110.57% -37.15% -37.59% -37.93% -41.25% -40.01% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 71.60 79.08 80.98 75.94 89.00 90.18 91.83 -15.24%
EPS -79.16 -29.39 -30.44 -28.80 -36.72 -36.08 -37.48 64.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.56 -1.99 -1.92 -1.84 -1.81 -1.67 -1.59 37.25%
Adjusted Per Share Value based on latest NOSH - 18,500
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.66 5.14 5.27 4.94 5.79 5.87 5.97 -15.18%
EPS -5.15 -1.91 -1.98 -1.87 -2.39 -2.35 -2.44 64.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1665 -0.1295 -0.1249 -0.1197 -0.1177 -0.1086 -0.1034 37.26%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.51 0.51 0.93 0.76 1.74 1.36 1.19 -
P/RPS 0.71 0.64 1.15 1.00 1.95 1.51 1.30 -33.11%
P/EPS -0.64 -1.74 -3.06 -2.64 -4.74 -3.77 -3.18 -65.55%
EY -155.22 -57.61 -32.73 -37.89 -21.10 -26.53 -31.50 188.73%
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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 29/05/02 28/02/02 21/11/01 30/08/01 -
Price 0.51 0.51 0.51 0.72 1.19 1.74 1.86 -
P/RPS 0.71 0.64 0.63 0.95 1.34 1.93 2.03 -50.26%
P/EPS -0.64 -1.74 -1.68 -2.50 -3.24 -4.82 -4.96 -74.36%
EY -155.22 -57.61 -59.69 -40.00 -30.85 -20.74 -20.15 288.59%
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