[MJPERAK] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1715.15%
YoY- 74.13%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 CAGR
Revenue 1,061 1,346 0 4,667 4,267 4,267 6,395 -76.33%
PBT -723 -2,187 -2,033 1,494 112 112 -4,072 -75.00%
Tax 0 291 181 -911 -74 -74 942 -
NP -723 -1,896 -1,852 583 38 38 -3,130 -69.13%
-
NP to SH -720 -1,874 -1,853 599 33 33 -3,127 -69.21%
-
Tax Rate - - - 60.98% 66.07% 66.07% - -
Total Cost 1,784 3,242 1,852 4,084 4,229 4,229 9,525 -73.91%
-
Net Worth 208,615 169,552 240,279 653,454 0 16,500 142,779 35.55%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 CAGR
Net Worth 208,615 169,552 240,279 653,454 0 16,500 142,779 35.55%
NOSH 184,615 148,730 203,626 544,545 13,750 13,750 117,999 43.19%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 CAGR
NP Margin -68.14% -140.86% 0.00% 12.49% 0.89% 0.89% -48.94% -
ROE -0.35% -1.11% -0.77% 0.09% 0.00% 0.20% -2.19% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 CAGR
RPS 0.57 0.90 0.00 0.86 31.03 31.03 5.42 -83.58%
EPS -0.39 -1.26 -0.91 0.11 -0.24 -0.24 -2.65 -78.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.18 1.20 0.00 1.20 1.21 -5.33%
Adjusted Per Share Value based on latest NOSH - 544,545
31/03/14 31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 CAGR
RPS 0.37 0.47 0.00 1.63 1.49 1.49 2.24 -76.41%
EPS -0.25 -0.66 -0.65 0.21 0.01 0.01 -1.09 -69.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7297 0.5931 0.8405 2.2858 0.00 0.0577 0.4994 35.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 31/05/13 29/03/13 31/12/12 -
Price 0.43 0.51 0.36 0.38 0.405 0.29 0.28 -
P/RPS 74.82 56.35 0.00 44.34 1.31 0.93 5.17 753.04%
P/EPS -110.26 -40.48 -39.56 345.45 168.75 120.83 -10.57 556.01%
EY -0.91 -2.47 -2.53 0.29 0.59 0.83 -9.46 -84.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.31 0.32 0.00 0.24 0.23 49.59%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 CAGR
Date 27/05/14 25/02/14 29/11/13 30/08/13 - 30/05/13 27/02/13 -
Price 0.435 0.46 0.515 0.36 0.00 0.355 0.26 -
P/RPS 75.69 50.83 0.00 42.00 0.00 1.14 4.80 813.84%
P/EPS -111.54 -36.51 -56.59 327.27 0.00 147.92 -9.81 602.95%
EY -0.90 -2.74 -1.77 0.31 0.00 0.68 -10.19 -85.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.44 0.30 0.00 0.30 0.21 60.92%

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