[MJPERAK] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -9.64%
YoY- 194.98%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,316 4,960 10,891 10,780 11,343 9,628 2,813 71.21%
PBT 24,223 -4,400 2,656 4,306 4,699 1,472 -5,242 -
Tax -11,681 21 -663 -675 -676 -416 457 -
NP 12,542 -4,379 1,993 3,631 4,023 1,056 -4,785 -
-
NP to SH 12,557 -4,356 2,011 3,655 4,045 1,089 -4,753 -
-
Tax Rate 48.22% - 24.96% 15.68% 14.39% 28.26% - -
Total Cost -6,226 9,339 8,898 7,149 7,320 8,572 7,598 -
-
Net Worth 302,144 105,239 174,720 210,626 327,447 211,438 203,399 30.09%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 302,144 105,239 174,720 210,626 327,447 211,438 203,399 30.09%
NOSH 267,384 101,191 156,000 184,760 284,736 257,052 179,999 30.09%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 198.58% -88.29% 18.30% 33.68% 35.47% 10.97% -170.10% -
ROE 4.16% -4.14% 1.15% 1.74% 1.24% 0.52% -2.34% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.36 4.90 6.98 5.83 3.98 5.24 1.56 31.68%
EPS 4.70 -4.30 1.29 1.98 1.42 0.59 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.04 1.12 1.14 1.15 1.15 1.13 0.00%
Adjusted Per Share Value based on latest NOSH - 257,052
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.22 1.74 3.83 3.79 3.99 3.39 0.99 71.06%
EPS 4.41 -1.53 0.71 1.29 1.42 0.38 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0623 0.37 0.6143 0.7405 1.1513 0.7434 0.7151 30.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.33 0.325 0.405 0.355 0.31 0.395 0.445 -
P/RPS 13.97 6.63 5.80 6.08 7.78 7.54 28.47 -37.70%
P/EPS 7.03 -7.55 31.42 17.95 21.82 66.69 -16.85 -
EY 14.23 -13.25 3.18 5.57 4.58 1.50 -5.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.36 0.31 0.27 0.34 0.39 -17.87%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 27/05/15 26/02/15 27/11/14 28/08/14 -
Price 0.285 0.315 0.285 0.415 0.36 0.37 0.425 -
P/RPS 12.07 6.43 4.08 7.11 9.04 7.07 27.20 -41.73%
P/EPS 6.07 -7.32 22.11 20.98 25.34 62.47 -16.10 -
EY 16.48 -13.67 4.52 4.77 3.95 1.60 -6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.25 0.36 0.31 0.32 0.38 -24.29%

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