[MJPERAK] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -127.22%
YoY--%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 5,936 4,849 23,987 9,467 8,671 0 0 -
PBT -545 2,194 11,777 -2,040 5,533 0 0 -
Tax -654 -752 -4,381 922 -1,416 0 0 -
NP -1,199 1,442 7,396 -1,118 4,117 0 0 -
-
NP to SH -1,210 1,426 7,382 -1,118 4,107 0 0 -
-
Tax Rate - 34.28% 37.20% - 25.59% - - -
Total Cost 7,135 3,407 16,591 10,585 4,554 0 0 -
-
Net Worth 103,825 658,910 217,991 96,589 243,028 0 9,943 378.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 103,825 658,910 217,991 96,589 243,028 0 9,943 378.42%
NOSH 78,064 491,724 165,145 76,054 188,394 7,955 7,954 359.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -20.20% 29.74% 30.83% -11.81% 47.48% 0.00% 0.00% -
ROE -1.17% 0.22% 3.39% -1.16% 1.69% 0.00% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.60 0.99 14.52 12.45 4.60 0.00 0.00 -
EPS -1.55 0.29 4.47 -1.47 2.18 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.34 1.32 1.27 1.29 0.00 1.25 4.22%
Adjusted Per Share Value based on latest NOSH - 76,054
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.08 1.70 8.39 3.31 3.03 0.00 0.00 -
EPS -0.42 0.50 2.58 -0.39 1.44 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3632 2.3049 0.7625 0.3379 0.8501 0.00 0.0348 378.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.40 0.31 0.37 0.62 0.77 0.22 0.22 -
P/RPS 5.26 31.44 2.55 4.98 16.73 0.00 0.00 -
P/EPS -25.81 106.90 8.28 -42.18 35.32 0.00 0.00 -
EY -3.87 0.94 12.08 -2.37 2.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.28 0.49 0.60 0.00 0.18 40.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 30/05/08 28/02/08 16/11/07 29/08/07 24/05/07 27/02/07 -
Price 0.40 0.40 0.26 0.45 0.64 0.22 0.22 -
P/RPS 5.26 40.56 1.79 3.62 13.91 0.00 0.00 -
P/EPS -25.81 137.93 5.82 -30.61 29.36 0.00 0.00 -
EY -3.87 0.72 17.19 -3.27 3.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.20 0.35 0.50 0.00 0.18 40.61%

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