[MJPERAK] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -1657.5%
YoY- -1838.6%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,087 10,641 5,046 3,692 1,922 29,715 13,236 -62.14%
PBT 749 -3,647 -2,459 -441 652 6,434 1,004 -17.75%
Tax -344 -1,655 -3,366 -3,261 -399 -2,308 -1,491 -62.41%
NP 405 -5,302 -5,825 -3,702 253 4,126 -487 -
-
NP to SH 393 -5,365 -5,864 -3,738 240 4,084 -531 -
-
Tax Rate 45.93% - - - 61.20% 35.87% 148.51% -
Total Cost 2,682 15,943 10,871 7,394 1,669 25,589 13,723 -66.35%
-
Net Worth 269,204 172,605 168,092 160,891 61,584 264,607 66,002 155.49%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 19 - - - 4 - - -
Div Payout % 5.00% - - - 1.89% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 269,204 172,605 168,092 160,891 61,584 264,607 66,002 155.49%
NOSH 196,499 126,915 128,315 120,970 45,283 194,564 49,626 150.49%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.12% -49.83% -115.44% -100.27% 13.16% 13.89% -3.68% -
ROE 0.15% -3.11% -3.49% -2.32% 0.39% 1.54% -0.80% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.57 8.38 3.93 3.05 4.24 15.27 26.67 -84.89%
EPS -0.20 -4.46 -4.57 -3.09 0.53 2.15 -1.07 -67.34%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.37 1.36 1.31 1.33 1.36 1.36 1.33 1.99%
Adjusted Per Share Value based on latest NOSH - 122,369
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.08 3.72 1.77 1.29 0.67 10.39 4.63 -62.14%
EPS 0.14 -1.88 -2.05 -1.31 0.08 1.43 -0.19 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9417 0.6038 0.588 0.5628 0.2154 0.9256 0.2309 155.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.23 0.18 0.25 0.28 0.18 0.19 0.29 -
P/RPS 14.64 2.15 6.36 9.17 4.24 1.24 1.09 465.93%
P/EPS 115.00 -4.26 -5.47 -9.06 33.96 9.05 -27.10 -
EY 0.87 -23.48 -18.28 -11.04 2.94 11.05 -3.69 -
DY 0.04 0.00 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.17 0.13 0.19 0.21 0.13 0.14 0.22 -15.80%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 13/11/08 -
Price 0.19 0.23 0.28 0.42 0.20 0.18 0.20 -
P/RPS 12.09 2.74 7.12 13.76 4.71 1.18 0.75 539.21%
P/EPS 95.00 -5.44 -6.13 -13.59 37.74 8.58 -18.69 -
EY 1.05 -18.38 -16.32 -7.36 2.65 11.66 -5.35 -
DY 0.05 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.14 0.17 0.21 0.32 0.15 0.13 0.15 -4.49%

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