[MJPERAK] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 2.9%
YoY- -296.01%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 16,073 16,283 14,005 11,965 10,800 19,087 20,184 -14.05%
PBT -2,921 -4,619 -3,964 -3,613 -3,710 2,861 4,233 -
Tax -459 920 1,366 -1,436 -1,491 -4,367 -4,345 -77.56%
NP -3,380 -3,699 -2,598 -5,049 -5,201 -1,506 -112 863.31%
-
NP to SH -773 -1,145 -2,653 -5,114 -5,267 -1,539 -158 187.35%
-
Tax Rate - - - - - 152.64% 102.65% -
Total Cost 19,453 19,982 16,603 17,014 16,001 20,593 20,296 -2.78%
-
Net Worth 158,888 206,542 196,358 269,204 1,350,933 142,094 162,751 -1.58%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 19 19 19 19 4 4 4 181.77%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 158,888 206,542 196,358 269,204 1,350,933 142,094 162,751 -1.58%
NOSH 158,888 162,631 144,380 196,499 993,333 108,469 122,369 18.96%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -21.03% -22.72% -18.55% -42.20% -48.16% -7.89% -0.55% -
ROE -0.49% -0.55% -1.35% -1.90% -0.39% -1.08% -0.10% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.12 10.01 9.70 6.09 1.09 17.60 16.49 -27.71%
EPS -0.49 -0.70 -1.84 -2.60 -0.53 -1.42 -0.13 141.61%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 1.00 1.27 1.36 1.37 1.36 1.31 1.33 -17.27%
Adjusted Per Share Value based on latest NOSH - 196,499
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.65 5.72 4.92 4.21 3.80 6.71 7.10 -14.09%
EPS -0.27 -0.40 -0.93 -1.80 -1.85 -0.54 -0.06 171.82%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.5586 0.7262 0.6904 0.9465 4.7498 0.4996 0.5722 -1.58%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.43 0.20 0.21 0.23 0.18 0.25 0.28 -
P/RPS 4.25 2.00 2.16 3.78 16.56 1.42 1.70 83.89%
P/EPS -88.39 -28.41 -11.43 -8.84 -33.95 -17.62 -216.86 -44.93%
EY -1.13 -3.52 -8.75 -11.32 -2.95 -5.68 -0.46 81.76%
DY 0.03 0.06 0.06 0.04 0.00 0.02 0.01 107.59%
P/NAPS 0.43 0.16 0.15 0.17 0.13 0.19 0.21 61.03%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 25/08/10 25/05/10 23/02/10 26/11/09 27/08/09 -
Price 0.46 0.44 0.21 0.19 0.23 0.28 0.42 -
P/RPS 4.55 4.39 2.16 3.12 21.15 1.59 2.55 46.95%
P/EPS -94.55 -62.50 -11.43 -7.30 -43.38 -19.73 -325.29 -56.02%
EY -1.06 -1.60 -8.75 -13.70 -2.31 -5.07 -0.31 126.45%
DY 0.03 0.03 0.06 0.05 0.00 0.01 0.01 107.59%
P/NAPS 0.46 0.35 0.15 0.14 0.17 0.21 0.32 27.28%

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