[MJPERAK] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -243.0%
YoY- 69.93%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 17,868 48,038 18,612 13,792 7,384 21,570 20,452 -2.22%
PBT 3,212 17,404 -2,766 -1,392 -882 3,298 9,532 -16.56%
Tax -1,970 -4,988 -174 -808 -6,522 -2,812 -3,014 -6.83%
NP 1,242 12,416 -2,940 -2,200 -7,404 486 6,518 -24.12%
-
NP to SH 1,264 12,414 -2,942 -2,248 -7,476 430 6,476 -23.81%
-
Tax Rate 61.33% 28.66% - - - 85.26% 31.62% -
Total Cost 16,626 35,622 21,552 15,992 14,788 21,084 13,934 2.98%
-
Net Worth 632,000 233,232 151,922 198,348 160,891 51,990 266,052 15.49%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 632,000 233,232 151,922 198,348 160,891 51,990 266,052 15.49%
NOSH 526,666 188,090 120,573 145,844 120,970 39,090 206,242 16.89%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.95% 25.85% -15.80% -15.95% -100.27% 2.25% 31.87% -
ROE 0.20% 5.32% -1.94% -1.13% -4.65% 0.83% 2.43% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3.39 25.54 15.44 9.46 6.10 55.18 9.92 -16.37%
EPS 0.24 6.60 -2.44 -1.54 -6.18 -1.10 3.14 -34.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.24 1.26 1.36 1.33 1.33 1.29 -1.19%
Adjusted Per Share Value based on latest NOSH - 144,380
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.28 16.89 6.54 4.85 2.60 7.58 7.19 -2.22%
EPS 0.44 4.36 -1.03 -0.79 -2.63 0.15 2.28 -23.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2221 0.82 0.5341 0.6974 0.5657 0.1828 0.9354 15.49%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.38 0.31 0.34 0.21 0.28 0.40 0.77 -
P/RPS 11.20 1.21 2.20 2.22 4.59 0.72 7.76 6.30%
P/EPS 158.33 4.70 -13.93 -13.62 -4.53 36.36 24.52 36.42%
EY 0.63 21.29 -7.18 -7.34 -22.07 2.75 4.08 -26.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.27 0.15 0.21 0.30 0.60 -9.93%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 15/08/12 24/08/11 25/08/10 27/08/09 27/08/08 29/08/07 -
Price 0.36 0.31 0.25 0.21 0.42 0.40 0.64 -
P/RPS 10.61 1.21 1.62 2.22 6.88 0.72 6.45 8.64%
P/EPS 150.00 4.70 -10.25 -13.62 -6.80 36.36 20.38 39.42%
EY 0.67 21.29 -9.76 -7.34 -14.71 2.75 4.91 -28.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.20 0.15 0.32 0.30 0.50 -8.15%

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