[MJPERAK] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -105.17%
YoY- 16.13%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 11,911 4,906 2,993 931 4,417 884 517 702.00%
PBT 5,799 1,786 -1,673 -935 29,663 -2,375 -1,949 -
Tax -1,723 -80 -5 -2 -11,670 -8 -3 6677.68%
NP 4,076 1,706 -1,678 -937 17,993 -2,383 -1,952 -
-
NP to SH 4,073 1,706 -1,678 -931 17,995 -2,378 -1,950 -
-
Tax Rate 29.71% 4.48% - - 39.34% - - -
Total Cost 7,835 3,200 4,671 1,868 -13,576 3,267 2,469 115.19%
-
Net Worth 218,273 216,288 220,257 222,241 302,144 105,239 174,720 15.91%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 4,246 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 218,273 216,288 220,257 222,241 302,144 105,239 174,720 15.91%
NOSH 198,430 257,052 198,430 198,430 267,384 101,191 156,000 17.31%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 34.22% 34.77% -56.06% -100.64% 407.36% -269.57% -377.56% -
ROE 1.87% 0.79% -0.76% -0.42% 5.96% -2.26% -1.12% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.00 2.47 1.51 0.47 1.65 0.87 0.33 585.39%
EPS 1.90 -1.02 -0.51 -0.63 6.73 -2.35 -1.25 -
DPS 0.00 0.00 2.14 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.11 1.12 1.13 1.04 1.12 -1.18%
Adjusted Per Share Value based on latest NOSH - 198,430
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.17 1.72 1.05 0.33 1.55 0.31 0.18 704.95%
EPS 1.42 0.60 -0.59 -0.33 6.29 -0.83 -0.68 -
DPS 0.00 0.00 1.49 0.00 0.00 0.00 0.00 -
NAPS 0.7635 0.7566 0.7705 0.7774 1.0569 0.3681 0.6112 15.91%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.26 0.295 0.31 0.32 0.33 0.325 0.405 -
P/RPS 4.33 11.93 20.55 68.20 19.98 37.20 122.21 -89.10%
P/EPS 12.67 34.31 -36.66 -68.20 4.90 -13.83 -32.40 -
EY 7.89 2.91 -2.73 -1.47 20.39 -7.23 -3.09 -
DY 0.00 0.00 6.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.28 0.29 0.29 0.31 0.36 -23.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 30/08/16 26/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.285 0.265 0.30 0.35 0.285 0.315 0.285 -
P/RPS 4.75 10.72 19.89 74.60 17.25 36.06 86.00 -85.36%
P/EPS 13.88 30.82 -35.48 -74.60 4.23 -13.40 -22.80 -
EY 7.20 3.24 -2.82 -1.34 23.61 -7.46 -4.39 -
DY 0.00 0.00 7.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.27 0.31 0.25 0.30 0.25 2.63%

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