[MJPERAK] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -121.88%
YoY- -94.45%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,874 7,354 11,253 13,245 15,569 16,107 16,516 -61.93%
PBT -16,240 -15,435 -14,863 -14,644 -6,600 -6,898 -7,233 71.38%
Tax 0 0 0 0 0 18 1,836 -
NP -16,240 -15,435 -14,863 -14,644 -6,600 -6,880 -5,397 108.28%
-
NP to SH -16,240 -15,435 -14,863 -14,644 -6,600 -6,880 -7,214 71.68%
-
Tax Rate - - - - - - - -
Total Cost 20,114 22,789 26,116 27,889 22,169 22,987 21,913 -5.54%
-
Net Worth -53,083 -50,866 -48,862 -47,367 -36,794 -35,503 -34,040 34.43%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -53,083 -50,866 -48,862 -47,367 -36,794 -35,503 -34,040 34.43%
NOSH 18,495 18,496 18,508 18,502 18,489 18,491 18,500 -0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -419.20% -209.89% -132.08% -110.56% -42.39% -42.71% -32.68% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.95 39.76 60.80 71.58 84.20 87.11 89.28 -61.92%
EPS -87.80 -83.45 -80.30 -79.14 -35.70 -37.21 -38.99 71.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.87 -2.75 -2.64 -2.56 -1.99 -1.92 -1.84 34.45%
Adjusted Per Share Value based on latest NOSH - 18,502
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.36 2.59 3.96 4.66 5.47 5.66 5.81 -61.98%
EPS -5.71 -5.43 -5.23 -5.15 -2.32 -2.42 -2.54 71.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1866 -0.1788 -0.1718 -0.1665 -0.1294 -0.1248 -0.1197 34.40%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.51 0.51 0.51 0.51 0.93 0.76 -
P/RPS 2.43 1.28 0.84 0.71 0.61 1.07 0.85 101.30%
P/EPS -0.58 -0.61 -0.64 -0.64 -1.43 -2.50 -1.95 -55.40%
EY -172.16 -163.62 -157.46 -155.19 -69.99 -40.01 -51.31 123.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/01/04 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 29/05/02 -
Price 0.51 0.51 0.51 0.51 0.51 0.51 0.72 -
P/RPS 2.43 1.28 0.84 0.71 0.61 0.59 0.81 107.86%
P/EPS -0.58 -0.61 -0.64 -0.64 -1.43 -1.37 -1.85 -53.81%
EY -172.16 -163.62 -157.46 -155.19 -69.99 -72.95 -54.16 116.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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