[MJPERAK] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -10.12%
YoY- -802.45%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 35,728 14,608 8,063 7,538 6,283 12,504 26,246 22.71%
PBT 41,541 -8,735 -9,649 -7,158 -6,392 -6,929 5,687 274.20%
Tax -5,769 -1,299 -268 -206 -180 -92 -1,837 113.70%
NP 35,772 -10,034 -9,917 -7,364 -6,572 -7,021 3,850 338.99%
-
NP to SH 36,133 -9,596 -9,261 -7,734 -7,023 -7,868 3,032 417.83%
-
Tax Rate 13.89% - - - - - 32.30% -
Total Cost -44 24,642 17,980 14,902 12,855 19,525 22,396 -
-
Net Worth 201,042 178,389 175,309 177,365 172,225 179,936 177,366 8.67%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 201,042 178,389 175,309 177,365 172,225 179,936 177,366 8.67%
NOSH 283,242 283,157 282,757 282,757 257,052 257,052 257,052 6.65%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 100.12% -68.69% -122.99% -97.69% -104.60% -56.15% 14.67% -
ROE 17.97% -5.38% -5.28% -4.36% -4.08% -4.37% 1.71% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.62 5.16 2.85 2.93 2.44 4.86 10.21 15.10%
EPS 12.76 -3.39 -3.28 -3.01 -2.73 -3.06 1.18 385.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.63 0.62 0.69 0.67 0.70 0.69 1.91%
Adjusted Per Share Value based on latest NOSH - 282,757
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.50 5.11 2.82 2.64 2.20 4.37 9.18 22.73%
EPS 12.64 -3.36 -3.24 -2.71 -2.46 -2.75 1.06 418.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7032 0.624 0.6132 0.6204 0.6024 0.6294 0.6204 8.66%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.435 0.42 0.35 0.29 0.37 0.185 0.22 -
P/RPS 3.45 8.14 12.27 9.89 15.14 3.80 2.15 36.86%
P/EPS 3.41 -12.39 -10.69 -9.64 -13.54 -6.04 18.65 -67.61%
EY 29.33 -8.07 -9.36 -10.37 -7.38 -16.55 5.36 208.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.56 0.42 0.55 0.26 0.32 53.43%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 29/03/21 24/11/20 27/08/20 30/06/20 26/02/20 28/11/19 27/08/19 -
Price 0.385 0.37 0.365 0.35 0.36 0.345 0.205 -
P/RPS 3.05 7.17 12.80 11.94 14.73 7.09 2.01 31.88%
P/EPS 3.02 -10.92 -11.14 -11.63 -13.18 -11.27 17.38 -68.69%
EY 33.14 -9.16 -8.97 -8.60 -7.59 -8.87 5.75 219.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.59 0.51 0.54 0.49 0.30 47.70%

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