[MJPERAK] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -99.23%
YoY- -433.85%
Quarter Report
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 21,791 2,624 1,250 11,226 7,235 4,625 2,120 372.07%
PBT 12,152 -3,221 -1,410 -10,258 -5,314 -2,481 -1,085 -
Tax -1,958 -59 0 -328 -1 -2 -2 9718.29%
NP 10,194 -3,280 -1,410 -10,586 -5,315 -2,483 -1,087 -
-
NP to SH 10,376 -3,094 -1,422 -10,583 -5,312 -2,483 -1,087 -
-
Tax Rate 16.11% - - - - - - -
Total Cost 11,597 5,904 2,660 21,812 12,550 7,108 3,207 135.40%
-
Net Worth 218,494 205,641 205,641 208,212 213,353 215,924 215,924 0.79%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 218,494 205,641 205,641 208,212 213,353 215,924 215,924 0.79%
NOSH 257,052 257,052 257,052 257,052 257,052 257,052 257,052 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 46.78% -125.00% -112.80% -94.30% -73.46% -53.69% -51.27% -
ROE 4.75% -1.50% -0.69% -5.08% -2.49% -1.15% -0.50% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.48 1.02 0.49 4.37 2.81 1.80 0.82 373.99%
EPS 4.04 -1.20 -0.55 -4.12 -2.07 -0.97 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.80 0.81 0.83 0.84 0.84 0.79%
Adjusted Per Share Value based on latest NOSH - 257,052
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.66 0.92 0.44 3.95 2.54 1.63 0.75 370.07%
EPS 3.65 -1.09 -0.50 -3.72 -1.87 -0.87 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7682 0.723 0.723 0.7321 0.7501 0.7592 0.7592 0.78%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.30 0.265 0.305 0.355 0.39 0.555 0.36 -
P/RPS 3.54 25.96 62.72 8.13 13.86 30.85 43.65 -81.23%
P/EPS 7.43 -22.02 -55.13 -8.62 -18.87 -57.46 -85.13 -
EY 13.46 -4.54 -1.81 -11.60 -5.30 -1.74 -1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.38 0.44 0.47 0.66 0.43 -12.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 21/05/18 26/02/18 28/11/17 29/08/17 05/07/17 -
Price 0.215 0.34 0.28 0.315 0.36 0.405 0.535 -
P/RPS 2.54 33.31 57.58 7.21 12.79 22.51 64.87 -88.44%
P/EPS 5.33 -28.25 -50.62 -7.65 -17.42 -41.93 -126.52 -
EY 18.77 -3.54 -1.98 -13.07 -5.74 -2.39 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.43 0.35 0.39 0.43 0.48 0.64 -46.53%

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