[MJPERAK] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 42.83%
YoY- 51.69%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 24,019 14,851 19,279 12,830 9,306 3,349 16,072 30.74%
PBT 8,702 8,082 2,166 -675 -1,383 -1,107 -2,921 -
Tax -2,494 -2,219 -8 -163 -87 -7 -460 208.93%
NP 6,208 5,863 2,158 -838 -1,470 -1,114 -3,381 -
-
NP to SH 6,207 5,863 2,149 -841 -1,471 -1,118 -774 -
-
Tax Rate 28.66% 27.46% 0.37% - - - - -
Total Cost 17,811 8,988 17,121 13,668 10,776 4,463 19,453 -5.71%
-
Net Worth 233,232 231,532 289,997 101,325 151,922 139,473 207,623 8.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - 11 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 233,232 231,532 289,997 101,325 151,922 139,473 207,623 8.07%
NOSH 188,090 186,719 237,702 101,325 120,573 110,693 163,483 9.80%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.85% 39.48% 11.19% -6.53% -15.80% -33.26% -21.04% -
ROE 2.66% 2.53% 0.74% -0.83% -0.97% -0.80% -0.37% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.77 7.95 8.11 12.66 7.72 3.03 9.83 19.07%
EPS 3.30 3.14 0.73 -0.83 -1.22 -1.01 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.24 1.24 1.22 1.00 1.26 1.26 1.27 -1.58%
Adjusted Per Share Value based on latest NOSH - 899,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.44 5.22 6.78 4.51 3.27 1.18 5.65 30.70%
EPS 2.18 2.06 0.76 -0.30 -0.52 -0.39 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.814 1.0196 0.3563 0.5341 0.4904 0.73 8.06%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.31 0.30 0.28 0.23 0.34 0.41 0.43 -
P/RPS 2.43 3.77 3.45 1.82 4.41 13.55 4.37 -32.40%
P/EPS 9.39 9.55 30.97 -27.71 -27.87 -40.59 -90.82 -
EY 10.65 10.47 3.23 -3.61 -3.59 -2.46 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.25 0.24 0.23 0.23 0.27 0.33 0.34 -18.54%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 25/05/12 24/02/12 23/11/11 24/08/11 25/05/11 25/02/11 -
Price 0.31 0.32 0.30 0.25 0.25 0.38 0.46 -
P/RPS 2.43 4.02 3.70 1.97 3.24 12.56 4.68 -35.42%
P/EPS 9.39 10.19 33.18 -30.12 -20.49 -37.62 -97.16 -
EY 10.65 9.81 3.01 -3.32 -4.88 -2.66 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.25 0.26 0.25 0.25 0.20 0.30 0.36 -21.59%

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