[MJPERAK] QoQ Quarter Result on 31-May-2013 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-May-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- -99.44%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,346 0 4,667 4,267 4,267 6,395 1,701 -17.05%
PBT -2,187 -2,033 1,494 112 112 -4,072 -962 92.69%
Tax 291 181 -911 -74 -74 942 191 39.97%
NP -1,896 -1,852 583 38 38 -3,130 -771 105.17%
-
NP to SH -1,874 -1,853 599 33 33 -3,127 -767 104.11%
-
Tax Rate - - 60.98% 66.07% 66.07% - - -
Total Cost 3,242 1,852 4,084 4,229 4,229 9,525 2,472 24.18%
-
Net Worth 169,552 240,279 653,454 0 16,500 142,779 171,529 -0.92%
Dividend
31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 169,552 240,279 653,454 0 16,500 142,779 171,529 -0.92%
NOSH 148,730 203,626 544,545 13,750 13,750 117,999 139,454 5.27%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -140.86% 0.00% 12.49% 0.89% 0.89% -48.94% -45.33% -
ROE -1.11% -0.77% 0.09% 0.00% 0.20% -2.19% -0.45% -
Per Share
31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.90 0.00 0.86 31.03 31.03 5.42 1.22 -21.57%
EPS -1.26 -0.91 0.11 -0.24 -0.24 -2.65 -0.55 93.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.18 1.20 0.00 1.20 1.21 1.23 -5.88%
Adjusted Per Share Value based on latest NOSH - 13,750
31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.47 0.00 1.64 1.50 1.50 2.25 0.60 -17.71%
EPS -0.66 -0.65 0.21 0.01 0.01 -1.10 -0.27 104.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5961 0.8448 2.2975 0.00 0.058 0.502 0.6031 -0.92%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 31/05/13 29/03/13 31/12/12 28/09/12 -
Price 0.51 0.36 0.38 0.405 0.29 0.28 0.28 -
P/RPS 56.35 0.00 44.34 1.31 0.93 5.17 22.96 104.84%
P/EPS -40.48 -39.56 345.45 168.75 120.83 -10.57 -50.91 -16.73%
EY -2.47 -2.53 0.29 0.59 0.83 -9.46 -1.96 20.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.31 0.32 0.00 0.24 0.23 0.23 70.92%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 CAGR
Date 25/02/14 29/11/13 30/08/13 - 30/05/13 27/02/13 29/11/12 -
Price 0.46 0.515 0.36 0.00 0.355 0.26 0.28 -
P/RPS 50.83 0.00 42.00 0.00 1.14 4.80 22.96 88.65%
P/EPS -36.51 -56.59 327.27 0.00 147.92 -9.81 -50.91 -23.32%
EY -2.74 -1.77 0.31 0.00 0.68 -10.19 -1.96 30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.30 0.00 0.30 0.21 0.23 55.57%

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