[MJPERAK] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -26.28%
YoY- 25.9%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 20,452 0 0 0 3,196 14,978 16,984 3.14%
PBT 9,532 0 -7,686 -5,344 -7,212 -5,630 -6,896 -
Tax -3,014 0 0 0 0 0 6,896 -
NP 6,518 0 -7,686 -5,344 -7,212 -5,630 0 -
-
NP to SH 6,476 0 -7,686 -5,344 -7,212 -5,630 -6,932 -
-
Tax Rate 31.62% - - - - - - -
Total Cost 13,934 0 7,686 5,344 10,408 20,608 16,984 -3.24%
-
Net Worth 266,052 0 -67,349 -59,911 -50,879 -35,511 -29,407 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 266,052 0 -67,349 -59,911 -50,879 -35,511 -29,407 -
NOSH 206,242 7,955 18,502 18,491 18,501 18,495 18,495 49.44%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 31.87% 0.00% 0.00% 0.00% -225.66% -37.59% 0.00% -
ROE 2.43% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 9.92 0.00 0.00 0.00 17.27 80.98 91.83 -30.97%
EPS 3.14 0.00 -41.54 -28.90 -38.98 -30.44 -37.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 0.00 -3.64 -3.24 -2.75 -1.92 -1.59 -
Adjusted Per Share Value based on latest NOSH - 18,487
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.15 0.00 0.00 0.00 1.12 5.24 5.94 3.13%
EPS 2.27 0.00 -2.69 -1.87 -2.52 -1.97 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9307 0.00 -0.2356 -0.2096 -0.178 -0.1242 -0.1029 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.77 0.22 0.51 0.51 0.51 0.93 1.19 -
P/RPS 7.76 0.00 0.00 0.00 2.95 1.15 1.30 34.66%
P/EPS 24.52 0.00 -1.23 -1.76 -1.31 -3.06 -3.18 -
EY 4.08 0.00 -81.45 -56.67 -76.43 -32.73 -31.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 11/11/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 0.64 0.22 0.51 0.51 0.51 0.51 1.86 -
P/RPS 6.45 0.00 0.00 0.00 2.95 0.63 2.03 21.23%
P/EPS 20.38 0.00 -1.23 -1.76 -1.31 -1.68 -4.96 -
EY 4.91 0.00 -81.45 -56.67 -76.43 -59.69 -20.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -

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