[MJPERAK] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 290.52%
YoY- 346.05%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 9,646 11,773 2,532 11,393 11,837 34,293 17,106 -9.09%
PBT -7,085 -1,096 -7,253 4,869 -569 10,320 -900 40.99%
Tax -1 -116 -14 -945 -1,072 -3,070 -217 -59.17%
NP -7,086 -1,212 -7,268 3,924 -1,641 7,249 -1,117 36.01%
-
NP to SH -7,082 -1,204 -7,250 3,940 -1,601 7,253 -1,121 35.92%
-
Tax Rate - - - 19.41% - 29.75% - -
Total Cost 16,733 12,985 9,800 7,469 13,478 27,044 18,223 -1.41%
-
Net Worth 213,353 216,288 194,347 211,438 155,734 238,120 101,325 13.20%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 213,353 216,288 194,347 211,438 155,734 238,120 101,325 13.20%
NOSH 257,052 257,052 186,872 257,052 131,977 193,594 101,325 16.76%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -73.46% -10.29% -287.05% 34.44% -13.87% 21.14% -6.53% -
ROE -3.32% -0.56% -3.73% 1.86% -1.03% 3.05% -1.11% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.75 5.93 1.35 6.20 8.97 17.71 16.88 -22.15%
EPS -2.76 -0.83 -3.88 1.85 -1.21 3.75 -1.11 16.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.09 1.04 1.15 1.18 1.23 1.00 -3.05%
Adjusted Per Share Value based on latest NOSH - 257,052
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.37 4.12 0.89 3.99 4.14 12.00 5.98 -9.10%
EPS -2.48 -0.42 -2.54 1.38 -0.56 2.54 -0.39 36.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7463 0.7566 0.6798 0.7396 0.5448 0.833 0.3544 13.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.39 0.295 0.325 0.395 0.36 0.28 0.23 -
P/RPS 10.39 4.97 23.99 6.37 4.01 1.58 1.36 40.29%
P/EPS -14.15 -48.62 -8.38 18.43 -29.67 7.47 -20.78 -6.19%
EY -7.06 -2.06 -11.94 5.43 -3.37 13.38 -4.81 6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.27 0.31 0.34 0.31 0.23 0.23 12.63%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 22/11/16 30/11/15 27/11/14 29/11/13 29/11/12 23/11/11 -
Price 0.36 0.265 0.315 0.37 0.515 0.28 0.25 -
P/RPS 9.59 4.47 23.25 5.97 5.74 1.58 1.48 36.50%
P/EPS -13.07 -43.67 -8.12 17.27 -42.45 7.47 -22.59 -8.70%
EY -7.65 -2.29 -12.32 5.79 -2.36 13.38 -4.43 9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.24 0.30 0.32 0.44 0.23 0.25 9.45%

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