[MJPERAK] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -85.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 29,715 13,236 10,785 4,849 43,680 19,693 10,226 102.97%
PBT 6,434 1,004 1,649 2,194 14,504 2,726 4,766 22.03%
Tax -2,308 -1,491 -1,406 -752 -4,966 -585 -1,507 32.69%
NP 4,126 -487 243 1,442 9,538 2,141 3,259 16.94%
-
NP to SH 4,084 -531 215 1,426 9,504 2,122 3,238 16.65%
-
Tax Rate 35.87% 148.51% 85.26% 34.28% 34.24% 21.46% 31.62% -
Total Cost 25,589 13,723 10,542 3,407 34,142 17,552 6,967 137.11%
-
Net Worth 264,607 66,002 51,990 658,910 210,845 336,867 266,052 -0.36%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 264,607 66,002 51,990 658,910 210,845 336,867 266,052 -0.36%
NOSH 194,564 49,626 39,090 491,724 159,731 265,249 206,242 -3.79%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.89% -3.68% 2.25% 29.74% 21.84% 10.87% 31.87% -
ROE 1.54% -0.80% 0.41% 0.22% 4.51% 0.63% 1.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.27 26.67 27.59 0.99 27.35 7.42 4.96 110.90%
EPS 2.15 -1.07 -0.55 0.29 5.95 0.80 1.57 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.33 1.34 1.32 1.27 1.29 3.56%
Adjusted Per Share Value based on latest NOSH - 491,724
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.39 4.63 3.77 1.70 15.28 6.89 3.58 102.80%
EPS 1.43 -0.19 0.08 0.50 3.32 0.74 1.13 16.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9256 0.2309 0.1819 2.3049 0.7375 1.1784 0.9307 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.19 0.29 0.40 0.31 0.37 0.62 0.77 -
P/RPS 1.24 1.09 1.45 31.44 1.35 8.35 15.53 -81.31%
P/EPS 9.05 -27.10 72.73 106.90 6.22 77.50 49.04 -67.41%
EY 11.05 -3.69 1.38 0.94 16.08 1.29 2.04 206.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.22 0.30 0.23 0.28 0.49 0.60 -61.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 27/08/08 30/05/08 28/02/08 16/11/07 29/08/07 -
Price 0.18 0.20 0.40 0.40 0.26 0.45 0.64 -
P/RPS 1.18 0.75 1.45 40.56 0.95 6.06 12.91 -79.56%
P/EPS 8.58 -18.69 72.73 137.93 4.37 56.25 40.76 -64.44%
EY 11.66 -5.35 1.38 0.72 22.88 1.78 2.45 181.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.30 0.30 0.20 0.35 0.50 -59.09%

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