[MJPERAK] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 55.54%
YoY- 85.57%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 12,830 9,306 3,349 16,072 10,528 6,896 3,087 158.27%
PBT -675 -1,383 -1,107 -2,921 -3,366 -696 749 -
Tax -163 -87 -7 -460 -957 -404 -344 -39.19%
NP -838 -1,470 -1,114 -3,381 -4,323 -1,100 405 -
-
NP to SH -841 -1,471 -1,118 -774 -1,741 -1,124 393 -
-
Tax Rate - - - - - - 45.93% -
Total Cost 13,668 10,776 4,463 19,453 14,851 7,996 2,682 195.84%
-
Net Worth 101,325 151,922 139,473 207,623 206,642 198,348 269,204 -47.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 11 - - - 19 -
Div Payout % - - 0.00% - - - 5.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 101,325 151,922 139,473 207,623 206,642 198,348 269,204 -47.83%
NOSH 101,325 120,573 110,693 163,483 162,710 145,844 196,499 -35.67%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -6.53% -15.80% -33.26% -21.04% -41.06% -15.95% 13.12% -
ROE -0.83% -0.97% -0.80% -0.37% -0.84% -0.57% 0.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.66 7.72 3.03 9.83 6.47 4.73 1.57 301.61%
EPS -0.83 -1.22 -1.01 -0.47 -1.07 -0.77 -0.20 158.02%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 1.00 1.26 1.26 1.27 1.27 1.36 1.37 -18.91%
Adjusted Per Share Value based on latest NOSH - 158,888
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.51 3.27 1.18 5.65 3.70 2.42 1.09 157.50%
EPS -0.30 -0.52 -0.39 -0.27 -0.61 -0.40 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.3563 0.5341 0.4904 0.73 0.7265 0.6974 0.9465 -47.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.23 0.34 0.41 0.43 0.20 0.21 0.23 -
P/RPS 1.82 4.41 13.55 4.37 3.09 4.44 14.64 -75.05%
P/EPS -27.71 -27.87 -40.59 -90.82 -18.69 -27.25 115.00 -
EY -3.61 -3.59 -2.46 -1.10 -5.35 -3.67 0.87 -
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.04 -
P/NAPS 0.23 0.27 0.33 0.34 0.16 0.15 0.17 22.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 25/02/11 29/11/10 25/08/10 25/05/10 -
Price 0.25 0.25 0.38 0.46 0.44 0.21 0.19 -
P/RPS 1.97 3.24 12.56 4.68 6.80 4.44 12.09 -70.13%
P/EPS -30.12 -20.49 -37.62 -97.16 -41.12 -27.25 95.00 -
EY -3.32 -4.88 -2.66 -1.03 -2.43 -3.67 1.05 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.05 -
P/NAPS 0.25 0.20 0.30 0.36 0.35 0.15 0.14 47.13%

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