[MJPERAK] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -209.98%
YoY- -54.17%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,316 2,532 2,030 1,992 11,606 11,393 3,460 49.19%
PBT 24,223 -7,253 -6,130 -4,464 4,692 4,869 -2,058 -
Tax -11,681 -14 -6 0 -672 -945 -34 4753.42%
NP 12,542 -7,268 -6,136 -4,464 4,020 3,924 -2,092 -
-
NP to SH 12,557 -7,250 -6,120 -4,440 4,037 3,940 -2,068 -
-
Tax Rate 48.22% - - - 14.32% 19.41% - -
Total Cost -6,226 9,800 8,166 6,456 7,586 7,469 5,552 -
-
Net Worth 229,974 194,347 185,254 210,626 234,472 211,438 208,646 6.68%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 229,974 194,347 185,254 210,626 234,472 211,438 208,646 6.68%
NOSH 203,517 186,872 165,405 257,052 203,888 257,052 184,642 6.68%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 198.58% -287.05% -302.27% -224.10% 34.64% 34.44% -60.46% -
ROE 5.46% -3.73% -3.30% -2.11% 1.72% 1.86% -0.99% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.10 1.35 1.23 1.08 5.69 6.20 1.87 39.94%
EPS 6.17 -3.88 -3.70 -3.24 1.98 1.85 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.04 1.12 1.14 1.15 1.15 1.13 0.00%
Adjusted Per Share Value based on latest NOSH - 257,052
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.21 0.89 0.71 0.70 4.06 3.99 1.21 49.25%
EPS 4.39 -2.54 -2.14 -1.55 1.41 1.38 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8045 0.6798 0.648 0.7368 0.8202 0.7396 0.7298 6.69%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.33 0.325 0.405 0.355 0.31 0.395 0.445 -
P/RPS 10.63 23.99 33.00 32.93 5.45 6.37 23.75 -41.40%
P/EPS 5.35 -8.38 -10.95 -14.77 15.66 18.43 -39.73 -
EY 18.70 -11.94 -9.14 -6.77 6.39 5.43 -2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.36 0.31 0.27 0.34 0.39 -17.87%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 27/05/15 26/02/15 27/11/14 28/08/14 -
Price 0.285 0.315 0.285 0.415 0.36 0.37 0.425 -
P/RPS 9.18 23.25 23.22 38.49 6.32 5.97 22.68 -45.19%
P/EPS 4.62 -8.12 -7.70 -17.27 18.18 17.27 -37.95 -
EY 21.65 -12.32 -12.98 -5.79 5.50 5.79 -2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.25 0.36 0.31 0.32 0.38 -24.29%

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