[MJPERAK] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 50.92%
YoY- 57.75%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 31,039 19,537 18,375 18,483 16,335 16,073 16,283 53.67%
PBT 11,670 2,481 -230 -3,609 -4,777 -2,921 -4,619 -
Tax -2,926 -714 334 -143 -122 -459 920 -
NP 8,744 1,767 104 -3,752 -4,899 -3,380 -3,699 -
-
NP to SH 7,757 776 -856 -1,121 -2,284 -773 -1,145 -
-
Tax Rate 25.07% 28.78% - - - - - -
Total Cost 22,295 17,770 18,271 22,235 21,234 19,453 19,982 7.56%
-
Net Worth 231,532 257,886 899,999 83,920 139,473 158,888 206,542 7.90%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 19 19 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 231,532 257,886 899,999 83,920 139,473 158,888 206,542 7.90%
NOSH 186,719 211,382 899,999 66,603 110,693 158,888 162,631 9.63%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 28.17% 9.04% 0.57% -20.30% -29.99% -21.03% -22.72% -
ROE 3.35% 0.30% -0.10% -1.34% -1.64% -0.49% -0.55% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 16.62 9.24 2.04 27.75 14.76 10.12 10.01 40.17%
EPS 4.15 0.37 -0.10 -1.68 -2.06 -0.49 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 1.24 1.22 1.00 1.26 1.26 1.00 1.27 -1.57%
Adjusted Per Share Value based on latest NOSH - 66,603
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.91 6.87 6.46 6.50 5.74 5.65 5.72 53.73%
EPS 2.73 0.27 -0.30 -0.39 -0.80 -0.27 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.814 0.9067 3.1643 0.2951 0.4904 0.5586 0.7262 7.89%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.30 0.28 0.23 0.34 0.41 0.43 0.20 -
P/RPS 1.80 3.03 11.27 1.23 2.78 4.25 2.00 -6.77%
P/EPS 7.22 76.27 -241.82 -20.20 -19.87 -88.39 -28.41 -
EY 13.85 1.31 -0.41 -4.95 -5.03 -1.13 -3.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.06 -
P/NAPS 0.24 0.23 0.23 0.27 0.33 0.43 0.16 31.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 24/02/12 23/11/11 24/08/11 25/05/11 25/02/11 29/11/10 -
Price 0.32 0.30 0.25 0.25 0.38 0.46 0.44 -
P/RPS 1.93 3.25 12.24 0.90 2.58 4.55 4.39 -42.15%
P/EPS 7.70 81.72 -262.85 -14.85 -18.42 -94.55 -62.50 -
EY 12.98 1.22 -0.38 -6.73 -5.43 -1.06 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.03 -
P/NAPS 0.26 0.25 0.25 0.20 0.30 0.46 0.35 -17.96%

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