[MJPERAK] QoQ Quarter Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 57.5%
YoY- -151.09%
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 498 3,061 6,815 406 1,061 1,346 0 -
PBT -1,116 1,040 4,681 -299 -723 -2,187 -2,033 -32.98%
Tax 0 31 -692 -15 0 291 181 -
NP -1,116 1,071 3,989 -314 -723 -1,896 -1,852 -28.67%
-
NP to SH -1,110 1,082 3,989 -306 -720 -1,874 -1,853 -28.96%
-
Tax Rate - -2.98% 14.78% - - - - -
Total Cost 1,614 1,990 2,826 720 1,784 3,242 1,852 -8.76%
-
Net Worth 210,626 327,447 211,438 203,399 208,615 169,552 240,279 -8.41%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 210,626 327,447 211,438 203,399 208,615 169,552 240,279 -8.41%
NOSH 257,052 284,736 257,052 179,999 184,615 148,730 203,626 16.82%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -224.10% 34.99% 58.53% -77.34% -68.14% -140.86% 0.00% -
ROE -0.53% 0.33% 1.89% -0.15% -0.35% -1.11% -0.77% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.27 1.08 3.71 0.23 0.57 0.90 0.00 -
EPS -0.81 0.38 1.96 -0.17 -0.39 -1.26 -0.91 -7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.15 1.15 1.13 1.13 1.14 1.18 -2.27%
Adjusted Per Share Value based on latest NOSH - 179,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.18 1.08 2.40 0.14 0.37 0.47 0.00 -
EPS -0.39 0.38 1.40 -0.11 -0.25 -0.66 -0.65 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7405 1.1513 0.7434 0.7151 0.7335 0.5961 0.8448 -8.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.355 0.31 0.395 0.445 0.43 0.51 0.36 -
P/RPS 131.71 28.84 10.66 197.29 74.82 56.35 0.00 -
P/EPS -59.09 81.58 18.21 -261.76 -110.26 -40.48 -39.56 30.70%
EY -1.69 1.23 5.49 -0.38 -0.91 -2.47 -2.53 -23.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.34 0.39 0.38 0.45 0.31 0.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 27/11/14 28/08/14 27/05/14 25/02/14 29/11/13 -
Price 0.415 0.36 0.37 0.425 0.435 0.46 0.515 -
P/RPS 153.97 33.49 9.98 188.42 75.69 50.83 0.00 -
P/EPS -69.08 94.74 17.05 -250.00 -111.54 -36.51 -56.59 14.23%
EY -1.45 1.06 5.86 -0.40 -0.90 -2.74 -1.77 -12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.32 0.38 0.38 0.40 0.44 -12.53%

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