[MJPERAK] QoQ Quarter Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -1757.08%
YoY- -228.68%
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,087 5,754 1,354 1,770 1,922 14,041 2,451 16.64%
PBT 749 -1,253 -2,016 -1,093 652 5,318 -644 -
Tax -344 1,876 -107 -2,861 -399 -1,000 -85 154.17%
NP 405 623 -2,123 -3,954 253 4,318 -729 -
-
NP to SH 393 596 -2,126 -3,977 240 4,324 -745 -
-
Tax Rate 45.93% - - - 61.20% 18.80% - -
Total Cost 2,682 5,131 3,477 5,724 1,669 9,723 3,180 -10.74%
-
Net Worth 269,204 1,350,933 142,094 162,751 61,584 253,475 81,217 122.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 19 - - - 4 - - -
Div Payout % 5.00% - - - 1.89% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 269,204 1,350,933 142,094 162,751 61,584 253,475 81,217 122.47%
NOSH 196,499 993,333 108,469 122,369 45,283 186,379 61,065 118.11%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.12% 10.83% -156.79% -223.39% 13.16% 30.75% -29.74% -
ROE 0.15% 0.04% -1.50% -2.44% 0.39% 1.71% -0.92% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.57 0.58 1.25 1.45 4.24 7.53 4.01 -46.51%
EPS -0.20 -0.06 -1.96 -3.25 0.53 2.32 -1.22 -70.07%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.37 1.36 1.31 1.33 1.36 1.36 1.33 1.99%
Adjusted Per Share Value based on latest NOSH - 122,369
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.08 2.01 0.47 0.62 0.67 4.91 0.86 16.41%
EPS 0.14 0.21 -0.74 -1.39 0.08 1.51 -0.26 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9417 4.7256 0.4971 0.5693 0.2154 0.8867 0.2841 122.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.23 0.18 0.25 0.28 0.18 0.19 0.29 -
P/RPS 14.64 31.07 20.03 19.36 4.24 2.52 7.23 60.12%
P/EPS 115.00 300.00 -12.76 -8.62 33.96 8.19 -23.77 -
EY 0.87 0.33 -7.84 -11.61 2.94 12.21 -4.21 -
DY 0.04 0.00 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.17 0.13 0.19 0.21 0.13 0.14 0.22 -15.80%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 13/11/08 -
Price 0.19 0.23 0.28 0.42 0.20 0.18 0.20 -
P/RPS 12.09 39.71 22.43 29.04 4.71 2.39 4.98 80.73%
P/EPS 95.00 383.33 -14.29 -12.92 37.74 7.76 -16.39 -
EY 1.05 0.26 -7.00 -7.74 2.65 12.89 -6.10 -
DY 0.05 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.14 0.17 0.21 0.32 0.15 0.13 0.15 -4.49%

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