[MJPERAK] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 323.57%
YoY- 295.33%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 24,665 22,416 11,316 29,054 9,646 11,773 2,532 46.08%
PBT 29,206 -2,857 266 16,202 -7,085 -1,096 -7,253 -
Tax -1,102 -1,614 -122 -2,610 -1 -116 -14 106.88%
NP 28,104 -4,472 144 13,592 -7,086 -1,212 -7,268 -
-
NP to SH 28,870 -4,165 -734 13,834 -7,082 -1,204 -7,250 -
-
Tax Rate 3.77% - 45.86% 16.11% - - - -
Total Cost -3,438 26,888 11,172 15,462 16,733 12,985 9,800 -
-
Net Worth 221,849 178,389 179,936 218,494 213,353 216,288 194,347 2.22%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 221,849 178,389 179,936 218,494 213,353 216,288 194,347 2.22%
NOSH 284,421 283,157 257,052 257,052 257,052 257,052 186,872 7.24%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 113.94% -19.95% 1.27% 46.78% -73.46% -10.29% -287.05% -
ROE 13.01% -2.33% -0.41% 6.33% -3.32% -0.56% -3.73% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 8.67 7.92 4.40 11.30 3.75 5.93 1.35 36.29%
EPS 10.15 -1.47 -0.28 5.39 -2.76 -0.83 -3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.63 0.70 0.85 0.83 1.09 1.04 -4.67%
Adjusted Per Share Value based on latest NOSH - 257,052
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 8.67 7.88 3.98 10.22 3.39 4.14 0.89 46.09%
EPS 10.15 -1.46 -0.26 4.86 -2.49 -0.42 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.6272 0.6326 0.7682 0.7501 0.7605 0.6833 2.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.37 0.42 0.185 0.30 0.39 0.295 0.325 -
P/RPS 4.27 5.31 4.20 2.65 10.39 4.97 23.99 -24.97%
P/EPS 3.65 -28.55 -64.73 5.57 -14.15 -48.62 -8.38 -
EY 27.43 -3.50 -1.54 17.94 -7.06 -2.06 -11.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.67 0.26 0.35 0.47 0.27 0.31 7.17%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 24/11/20 28/11/19 26/11/18 28/11/17 22/11/16 30/11/15 -
Price 0.365 0.37 0.345 0.215 0.36 0.265 0.315 -
P/RPS 4.21 4.67 7.84 1.90 9.59 4.47 23.25 -24.76%
P/EPS 3.60 -25.15 -120.71 3.99 -13.07 -43.67 -8.12 -
EY 27.81 -3.98 -0.83 25.03 -7.65 -2.29 -12.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.49 0.25 0.43 0.24 0.30 7.76%

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