[MJPERAK] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -252.05%
YoY- -145.34%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,201 19,596 16,630 21,531 32,115 32,426 34,249 -53.30%
PBT -315 -2,354 -4,810 -4,302 3,668 10,896 12,566 -
Tax -878 -117 985 784 -1,361 -2,854 -3,121 -63.68%
NP -1,193 -2,471 -3,825 -3,518 2,307 8,042 9,445 -
-
NP to SH -1,188 -2,462 -3,828 -3,517 2,313 8,040 8,454 -
-
Tax Rate - - - - 37.10% 26.19% 24.84% -
Total Cost 14,394 22,067 20,455 25,049 29,808 24,384 24,804 -35.25%
-
Net Worth 240,279 653,454 0 16,500 142,779 171,529 426,559 -36.77%
Dividend
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 240,279 653,454 0 16,500 142,779 171,529 426,559 -36.77%
NOSH 203,626 544,545 13,750 13,750 117,999 139,454 343,999 -34.21%
Ratio Analysis
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -9.04% -12.61% -23.00% -16.34% 7.18% 24.80% 27.58% -
ROE -0.49% -0.38% 0.00% -21.32% 1.62% 4.69% 1.98% -
Per Share
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.48 3.60 120.95 156.59 27.22 23.25 9.96 -29.05%
EPS -0.58 -0.45 -27.84 -25.58 1.96 5.77 2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.20 0.00 1.20 1.21 1.23 1.24 -3.88%
Adjusted Per Share Value based on latest NOSH - 13,750
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.64 6.89 5.85 7.57 11.29 11.40 12.04 -53.30%
EPS -0.42 -0.87 -1.35 -1.24 0.81 2.83 2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8448 2.2975 0.00 0.058 0.502 0.6031 1.4997 -36.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 31/05/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.36 0.38 0.405 0.29 0.28 0.28 0.31 -
P/RPS 5.55 10.56 0.33 0.19 1.03 1.20 3.11 58.81%
P/EPS -61.70 -84.05 -1.45 -1.13 14.28 4.86 12.61 -
EY -1.62 -1.19 -68.74 -88.20 7.00 20.59 7.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.00 0.24 0.23 0.23 0.25 18.74%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date - - - 30/05/13 27/02/13 29/11/12 15/08/12 -
Price 0.00 0.00 0.00 0.355 0.26 0.28 0.31 -
P/RPS 0.00 0.00 0.00 0.23 0.96 1.20 3.11 -
P/EPS 0.00 0.00 0.00 -1.39 13.26 4.86 12.61 -
EY 0.00 0.00 0.00 -72.05 7.54 20.59 7.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.30 0.21 0.23 0.25 -

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