[MJPERAK] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -195.47%
YoY- 55.34%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 19,537 18,375 18,483 16,335 16,073 16,283 14,005 24.77%
PBT 2,481 -230 -3,609 -4,777 -2,921 -4,619 -3,964 -
Tax -714 334 -143 -122 -459 920 1,366 -
NP 1,767 104 -3,752 -4,899 -3,380 -3,699 -2,598 -
-
NP to SH 776 -856 -1,121 -2,284 -773 -1,145 -2,653 -
-
Tax Rate 28.78% - - - - - - -
Total Cost 17,770 18,271 22,235 21,234 19,453 19,982 16,603 4.61%
-
Net Worth 257,886 899,999 83,920 139,473 158,888 206,542 196,358 19.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 19 19 19 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 257,886 899,999 83,920 139,473 158,888 206,542 196,358 19.86%
NOSH 211,382 899,999 66,603 110,693 158,888 162,631 144,380 28.84%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.04% 0.57% -20.30% -29.99% -21.03% -22.72% -18.55% -
ROE 0.30% -0.10% -1.34% -1.64% -0.49% -0.55% -1.35% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.24 2.04 27.75 14.76 10.12 10.01 9.70 -3.17%
EPS 0.37 -0.10 -1.68 -2.06 -0.49 -0.70 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 1.22 1.00 1.26 1.26 1.00 1.27 1.36 -6.96%
Adjusted Per Share Value based on latest NOSH - 110,693
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.87 6.46 6.50 5.74 5.65 5.72 4.92 24.85%
EPS 0.27 -0.30 -0.39 -0.80 -0.27 -0.40 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.9067 3.1643 0.2951 0.4904 0.5586 0.7262 0.6904 19.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.28 0.23 0.34 0.41 0.43 0.20 0.21 -
P/RPS 3.03 11.27 1.23 2.78 4.25 2.00 2.16 25.23%
P/EPS 76.27 -241.82 -20.20 -19.87 -88.39 -28.41 -11.43 -
EY 1.31 -0.41 -4.95 -5.03 -1.13 -3.52 -8.75 -
DY 0.00 0.00 0.00 0.00 0.03 0.06 0.06 -
P/NAPS 0.23 0.23 0.27 0.33 0.43 0.16 0.15 32.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 23/11/11 24/08/11 25/05/11 25/02/11 29/11/10 25/08/10 -
Price 0.30 0.25 0.25 0.38 0.46 0.44 0.21 -
P/RPS 3.25 12.24 0.90 2.58 4.55 4.39 2.16 31.20%
P/EPS 81.72 -262.85 -14.85 -18.42 -94.55 -62.50 -11.43 -
EY 1.22 -0.38 -6.73 -5.43 -1.06 -1.60 -8.75 -
DY 0.00 0.00 0.00 0.00 0.03 0.03 0.06 -
P/NAPS 0.25 0.25 0.20 0.30 0.46 0.35 0.15 40.44%

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