[MJPERAK] QoQ Quarter Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 68.43%
YoY- 76.72%
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 14,851 6,706 3,524 5,958 3,349 5,544 3,632 155.48%
PBT 8,082 3,156 708 -276 -1,107 445 -2,671 -
Tax -2,219 -551 -76 -80 -7 497 -553 152.30%
NP 5,863 2,605 632 -356 -1,114 942 -3,224 -
-
NP to SH 5,863 2,600 630 -353 -1,118 968 -618 -
-
Tax Rate 27.46% 17.46% 10.73% - - -111.69% - -
Total Cost 8,988 4,101 2,892 6,314 4,463 4,602 6,856 19.76%
-
Net Worth 231,532 257,886 1,089,000 83,920 139,473 158,888 206,542 7.90%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - 11 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 231,532 257,886 1,089,000 83,920 139,473 158,888 206,542 7.90%
NOSH 186,719 211,382 899,999 66,603 110,693 158,888 162,631 9.63%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 39.48% 38.85% 17.93% -5.98% -33.26% 16.99% -88.77% -
ROE 2.53% 1.01% 0.06% -0.42% -0.80% 0.61% -0.30% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.95 3.17 0.39 8.95 3.03 3.49 2.23 133.18%
EPS 3.14 1.23 0.07 -0.53 -1.01 0.60 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.24 1.22 1.21 1.26 1.26 1.00 1.27 -1.57%
Adjusted Per Share Value based on latest NOSH - 66,603
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.19 2.35 1.23 2.08 1.17 1.94 1.27 155.38%
EPS 2.05 0.91 0.22 -0.12 -0.39 0.34 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8099 0.9021 3.8093 0.2936 0.4879 0.5558 0.7225 7.90%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.30 0.28 0.23 0.34 0.41 0.43 0.20 -
P/RPS 3.77 8.83 58.74 3.80 13.55 12.32 8.96 -43.81%
P/EPS 9.55 22.76 328.57 -64.15 -40.59 70.58 -52.63 -
EY 10.47 4.39 0.30 -1.56 -2.46 1.42 -1.90 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.24 0.23 0.19 0.27 0.33 0.43 0.16 31.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 24/02/12 23/11/11 24/08/11 25/05/11 25/02/11 29/11/10 -
Price 0.32 0.30 0.25 0.25 0.38 0.46 0.44 -
P/RPS 4.02 9.46 63.85 2.79 12.56 13.18 19.70 -65.30%
P/EPS 10.19 24.39 357.14 -47.17 -37.62 75.51 -115.79 -
EY 9.81 4.10 0.28 -2.12 -2.66 1.32 -0.86 -
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.26 0.25 0.21 0.20 0.30 0.46 0.35 -17.96%

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