[MJPERAK] QoQ TTM Result on 30-Sep-2006 [#3]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 32.47%
YoY- 50.5%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 8,671 0 0 0 0 0 0 -
PBT 5,533 0 -1,942 -3,881 -5,747 -7,836 -7,648 -
Tax -1,416 0 0 0 0 0 0 -
NP 4,117 0 -1,942 -3,881 -5,747 -7,836 -7,648 -
-
NP to SH 4,107 0 -1,942 -3,881 -5,747 -7,836 -7,648 -
-
Tax Rate 25.59% - - - - - - -
Total Cost 4,554 0 1,942 3,881 5,747 7,836 7,648 -29.28%
-
Net Worth 243,028 0 9,943 0 0 -72,316 -71,047 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 243,028 0 9,943 0 0 -72,316 -71,047 -
NOSH 188,394 7,955 7,954 7,954 7,955 18,495 18,501 371.80%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 47.48% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 1.69% 0.00% -19.53% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.60 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS 2.18 0.00 -24.41 -48.79 -72.24 -42.37 -41.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 0.00 1.25 0.00 0.00 -3.91 -3.84 -
Adjusted Per Share Value based on latest NOSH - 7,954
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS 1.44 0.00 -0.68 -1.36 -2.02 -2.76 -2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8545 0.00 0.035 0.00 0.00 -0.2543 -0.2498 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.77 0.22 0.22 0.22 0.22 0.51 0.51 -
P/RPS 16.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 35.32 0.00 -0.90 -0.45 -0.30 -1.20 -1.23 -
EY 2.83 0.00 -110.97 -221.76 -328.36 -83.07 -81.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.18 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 27/02/07 28/11/06 30/08/06 30/05/06 28/02/06 -
Price 0.64 0.22 0.22 0.22 0.22 0.22 0.51 -
P/RPS 13.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.36 0.00 -0.90 -0.45 -0.30 -0.52 -1.23 -
EY 3.41 0.00 -110.97 -221.76 -328.36 -192.58 -81.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.18 0.00 0.00 0.00 0.00 -

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