[MJPERAK] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 129.3%
YoY- 63.75%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 16,072 14,037 13,792 12,348 10,641 6,728 7,384 67.71%
PBT -2,921 -4,488 -1,392 2,996 -3,647 -3,278 -882 121.69%
Tax -460 -1,276 -808 -1,376 -1,655 -4,488 -6,522 -82.84%
NP -3,381 -5,764 -2,200 1,620 -5,302 -7,766 -7,404 -40.61%
-
NP to SH -774 -2,321 -2,248 1,572 -5,365 -7,818 -7,476 -77.86%
-
Tax Rate - - - 45.93% - - - -
Total Cost 19,453 19,801 15,992 10,728 15,943 14,494 14,788 19.99%
-
Net Worth 207,623 206,642 198,348 269,204 172,605 168,092 160,891 18.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 78 - - - -
Div Payout % - - - 5.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 207,623 206,642 198,348 269,204 172,605 168,092 160,891 18.47%
NOSH 163,483 162,710 145,844 196,499 126,915 128,315 120,970 22.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -21.04% -41.06% -15.95% 13.12% -49.83% -115.44% -100.27% -
ROE -0.37% -1.12% -1.13% 0.58% -3.11% -4.65% -4.65% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.83 8.63 9.46 6.28 8.38 5.24 6.10 37.33%
EPS -0.47 -1.43 -1.54 -0.80 -4.46 -6.09 -6.18 -81.96%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.36 1.37 1.36 1.31 1.33 -3.02%
Adjusted Per Share Value based on latest NOSH - 196,499
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.65 4.94 4.85 4.34 3.74 2.37 2.60 67.53%
EPS -0.27 -0.82 -0.79 0.55 -1.89 -2.75 -2.63 -77.98%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.73 0.7265 0.6974 0.9465 0.6069 0.591 0.5657 18.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.43 0.20 0.21 0.23 0.18 0.25 0.28 -
P/RPS 4.37 2.32 2.22 3.66 2.15 4.77 4.59 -3.21%
P/EPS -90.82 -14.02 -13.62 28.75 -4.26 -4.10 -4.53 633.97%
EY -1.10 -7.13 -7.34 3.48 -23.48 -24.37 -22.07 -86.38%
DY 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
P/NAPS 0.34 0.16 0.15 0.17 0.13 0.19 0.21 37.76%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 25/08/10 25/05/10 23/02/10 26/11/09 27/08/09 -
Price 0.46 0.44 0.21 0.19 0.23 0.28 0.42 -
P/RPS 4.68 5.10 2.22 3.02 2.74 5.34 6.88 -22.59%
P/EPS -97.16 -30.84 -13.62 23.75 -5.44 -4.60 -6.80 485.97%
EY -1.03 -3.24 -7.34 4.21 -18.38 -21.76 -14.71 -82.92%
DY 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.15 0.14 0.17 0.21 0.32 8.14%

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