[MJPERAK] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 41.71%
YoY- -466.97%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 15,952 13,447 35,728 16,812 4,842 2,169 6,283 86.21%
PBT 2,101 2,365 41,541 -2,143 -5,814 -4,149 -6,392 -
Tax -409 -848 -5,769 -1,211 -26 -26 -180 72.92%
NP 1,692 1,517 35,772 -3,354 -5,840 -4,175 -6,572 -
-
NP to SH 2,156 1,670 36,133 -3,124 -5,359 -4,091 -7,023 -
-
Tax Rate 19.47% 35.86% 13.89% - - - - -
Total Cost 14,260 11,930 -44 20,166 10,682 6,344 12,855 7.16%
-
Net Worth 201,874 201,874 201,042 178,389 175,309 177,365 172,225 11.18%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 201,874 201,874 201,042 178,389 175,309 177,365 172,225 11.18%
NOSH 284,421 284,329 283,242 283,157 282,757 282,757 257,052 6.98%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 10.61% 11.28% 100.12% -19.95% -120.61% -192.49% -104.60% -
ROE 1.07% 0.83% 17.97% -1.75% -3.06% -2.31% -4.08% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.61 4.73 12.62 5.94 1.71 0.84 2.44 74.28%
EPS 0.76 0.59 12.76 -1.10 -1.90 -1.59 -2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.71 0.63 0.62 0.69 0.67 3.94%
Adjusted Per Share Value based on latest NOSH - 283,157
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.58 4.70 12.50 5.88 1.69 0.76 2.20 86.08%
EPS 0.75 0.58 12.64 -1.09 -1.87 -1.43 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7062 0.7062 0.7032 0.624 0.6132 0.6204 0.6024 11.19%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.36 0.415 0.435 0.42 0.35 0.29 0.37 -
P/RPS 6.42 8.77 3.45 7.07 20.44 34.37 15.14 -43.58%
P/EPS 47.48 70.66 3.41 -38.07 -18.47 -18.22 -13.54 -
EY 2.11 1.42 29.33 -2.63 -5.42 -5.49 -7.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.61 0.67 0.56 0.42 0.55 -4.91%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 23/06/21 29/03/21 24/11/20 27/08/20 30/06/20 26/02/20 -
Price 0.37 0.39 0.385 0.37 0.365 0.35 0.36 -
P/RPS 6.59 8.25 3.05 6.23 21.31 41.48 14.73 -41.53%
P/EPS 48.80 66.40 3.02 -33.54 -19.26 -21.99 -13.18 -
EY 2.05 1.51 33.14 -2.98 -5.19 -4.55 -7.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.54 0.59 0.59 0.51 0.54 -2.48%

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