[MJPERAK] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -76.81%
YoY- -60.91%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 36,863 20,990 22,100 29,704 37,416 46,838 47,006 -14.94%
PBT -25,022 5,499 12,466 14,604 65,589 49,456 48,055 -
Tax -595 -1,346 -669 -1,406 -5,384 -6,152 -6,591 -79.84%
NP -25,617 4,153 11,797 13,198 60,205 43,304 41,464 -
-
NP to SH -25,238 4,614 12,569 14,123 60,911 43,648 41,894 -
-
Tax Rate - 24.48% 5.37% 9.63% 8.21% 12.44% 13.72% -
Total Cost 62,480 16,837 10,303 16,506 -22,789 3,534 5,542 402.04%
-
Net Worth 196,251 204,783 213,316 213,316 221,849 201,874 201,874 -1.86%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 196,251 204,783 213,316 213,316 221,849 201,874 201,874 -1.86%
NOSH 284,421 284,421 284,421 284,421 284,421 284,421 284,329 0.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -69.49% 19.79% 53.38% 44.43% 160.91% 92.45% 88.21% -
ROE -12.86% 2.25% 5.89% 6.62% 27.46% 21.62% 20.75% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.96 7.38 7.77 10.44 13.16 16.47 16.53 -14.96%
EPS -8.87 1.62 4.42 4.97 21.42 15.35 14.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.72 0.75 0.75 0.78 0.71 0.71 -1.88%
Adjusted Per Share Value based on latest NOSH - 284,421
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.96 7.38 7.77 10.44 13.16 16.47 16.53 -14.96%
EPS -8.87 1.62 4.42 4.97 21.42 15.35 14.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.72 0.75 0.75 0.78 0.7098 0.7098 -1.86%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.245 0.35 0.34 0.37 0.37 0.36 0.415 -
P/RPS 1.89 4.74 4.38 3.54 2.81 2.19 2.51 -17.21%
P/EPS -2.76 21.58 7.69 7.45 1.73 2.35 2.82 -
EY -36.22 4.63 13.00 13.42 57.88 42.64 35.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.45 0.49 0.47 0.51 0.58 -27.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 29/08/22 30/05/22 28/02/22 30/11/21 30/09/21 23/06/21 -
Price 0.235 0.31 0.355 0.365 0.365 0.37 0.39 -
P/RPS 1.81 4.20 4.57 3.49 2.77 2.25 2.36 -16.19%
P/EPS -2.65 19.11 8.03 7.35 1.70 2.41 2.65 -
EY -37.76 5.23 12.45 13.60 58.67 41.49 37.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.47 0.49 0.47 0.52 0.55 -27.41%

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