[MJPERAK] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 189.96%
YoY- 113.2%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 21,948 20,793 20,446 16,240 29,606 25,866 26,308 -11.38%
PBT -20,717 -20,856 -10,004 476 -7,155 -12,039 -16,978 14.20%
Tax -617 -637 -1,054 3,198 3,657 3,549 3,980 -
NP -21,334 -21,493 -11,058 3,674 -3,498 -8,490 -12,998 39.18%
-
NP to SH -21,995 -22,099 -11,587 3,332 -3,704 -8,590 -13,005 41.99%
-
Tax Rate - - - -671.85% - - - -
Total Cost 43,282 42,286 31,504 12,566 33,104 34,356 39,306 6.64%
-
Net Worth 179,185 182,029 187,718 199,095 201,939 204,783 201,939 -7.66%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 179,185 182,029 187,718 199,095 201,939 204,783 201,939 -7.66%
NOSH 284,421 284,421 284,421 284,421 284,421 284,421 284,421 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -97.20% -103.37% -54.08% 22.62% -11.82% -32.82% -49.41% -
ROE -12.27% -12.14% -6.17% 1.67% -1.83% -4.19% -6.44% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 7.72 7.31 7.19 5.71 10.41 9.09 9.25 -11.36%
EPS -7.73 -7.77 -4.07 1.17 -1.30 -3.02 -4.57 42.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.66 0.70 0.71 0.72 0.71 -7.66%
Adjusted Per Share Value based on latest NOSH - 284,421
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 7.68 7.27 7.15 5.68 10.36 9.05 9.20 -11.35%
EPS -7.69 -7.73 -4.05 1.17 -1.30 -3.00 -4.55 41.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6268 0.6367 0.6566 0.6964 0.7064 0.7163 0.7064 -7.66%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.285 0.32 0.335 0.32 0.23 0.225 0.25 -
P/RPS 3.69 4.38 4.66 5.60 2.21 2.47 2.70 23.17%
P/EPS -3.69 -4.12 -8.22 27.32 -17.66 -7.45 -5.47 -23.10%
EY -27.13 -24.28 -12.16 3.66 -5.66 -13.42 -18.29 30.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.51 0.46 0.32 0.31 0.35 18.25%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 30/05/24 27/02/24 30/11/23 29/08/23 23/05/23 28/02/23 -
Price 0.25 0.275 0.31 0.32 0.32 0.245 0.225 -
P/RPS 3.24 3.76 4.31 5.60 3.07 2.69 2.43 21.16%
P/EPS -3.23 -3.54 -7.61 27.32 -24.57 -8.11 -4.92 -24.48%
EY -30.93 -28.25 -13.14 3.66 -4.07 -12.33 -20.32 32.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.47 0.46 0.45 0.34 0.32 16.05%

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