[MJPERAK] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -56.88%
YoY- -1004.33%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,896 3,087 10,641 5,046 3,692 1,922 29,715 -62.33%
PBT -696 749 -3,647 -2,459 -441 652 6,434 -
Tax -404 -344 -1,655 -3,366 -3,261 -399 -2,308 -68.80%
NP -1,100 405 -5,302 -5,825 -3,702 253 4,126 -
-
NP to SH -1,124 393 -5,365 -5,864 -3,738 240 4,084 -
-
Tax Rate - 45.93% - - - 61.20% 35.87% -
Total Cost 7,996 2,682 15,943 10,871 7,394 1,669 25,589 -54.04%
-
Net Worth 198,348 269,204 172,605 168,092 160,891 61,584 264,607 -17.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 19 - - - 4 - -
Div Payout % - 5.00% - - - 1.89% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 198,348 269,204 172,605 168,092 160,891 61,584 264,607 -17.52%
NOSH 145,844 196,499 126,915 128,315 120,970 45,283 194,564 -17.52%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -15.95% 13.12% -49.83% -115.44% -100.27% 13.16% 13.89% -
ROE -0.57% 0.15% -3.11% -3.49% -2.32% 0.39% 1.54% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.73 1.57 8.38 3.93 3.05 4.24 15.27 -54.31%
EPS -0.77 -0.20 -4.46 -4.57 -3.09 0.53 2.15 -
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.36 1.37 1.36 1.31 1.33 1.36 1.36 0.00%
Adjusted Per Share Value based on latest NOSH - 108,469
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.41 1.08 3.72 1.77 1.29 0.67 10.39 -62.34%
EPS -0.39 0.14 -1.88 -2.05 -1.31 0.08 1.43 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6938 0.9417 0.6038 0.588 0.5628 0.2154 0.9256 -17.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.21 0.23 0.18 0.25 0.28 0.18 0.19 -
P/RPS 4.44 14.64 2.15 6.36 9.17 4.24 1.24 134.59%
P/EPS -27.25 115.00 -4.26 -5.47 -9.06 33.96 9.05 -
EY -3.67 0.87 -23.48 -18.28 -11.04 2.94 11.05 -
DY 0.00 0.04 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.15 0.17 0.13 0.19 0.21 0.13 0.14 4.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.21 0.19 0.23 0.28 0.42 0.20 0.18 -
P/RPS 4.44 12.09 2.74 7.12 13.76 4.71 1.18 142.50%
P/EPS -27.25 95.00 -5.44 -6.13 -13.59 37.74 8.58 -
EY -3.67 1.05 -18.38 -16.32 -7.36 2.65 11.66 -
DY 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.15 0.14 0.17 0.21 0.32 0.15 0.13 10.03%

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