[MJPERAK] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 88.23%
YoY- -105.31%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 34,212 24,665 22,416 11,316 29,054 9,646 11,773 19.44%
PBT -23,628 29,206 -2,857 266 16,202 -7,085 -1,096 66.78%
Tax -21 -1,102 -1,614 -122 -2,610 -1 -116 -24.77%
NP -23,649 28,104 -4,472 144 13,592 -7,086 -1,212 64.04%
-
NP to SH -23,610 28,870 -4,165 -734 13,834 -7,082 -1,204 64.17%
-
Tax Rate - 3.77% - 45.86% 16.11% - - -
Total Cost 57,861 -3,438 26,888 11,172 15,462 16,733 12,985 28.26%
-
Net Worth 196,251 221,849 178,389 179,936 218,494 213,353 216,288 -1.60%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 196,251 221,849 178,389 179,936 218,494 213,353 216,288 -1.60%
NOSH 284,421 284,421 283,157 257,052 257,052 257,052 257,052 1.69%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -69.13% 113.94% -19.95% 1.27% 46.78% -73.46% -10.29% -
ROE -12.03% 13.01% -2.33% -0.41% 6.33% -3.32% -0.56% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 12.03 8.67 7.92 4.40 11.30 3.75 5.93 12.50%
EPS -8.32 10.15 -1.47 -0.28 5.39 -2.76 -0.83 46.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.78 0.63 0.70 0.85 0.83 1.09 -7.33%
Adjusted Per Share Value based on latest NOSH - 257,052
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 12.03 8.67 7.88 3.98 10.22 3.39 4.14 19.44%
EPS -8.32 10.15 -1.46 -0.26 4.86 -2.49 -0.42 64.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.78 0.6272 0.6326 0.7682 0.7501 0.7605 -1.60%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.245 0.37 0.42 0.185 0.30 0.39 0.295 -
P/RPS 2.04 4.27 5.31 4.20 2.65 10.39 4.97 -13.78%
P/EPS -2.95 3.65 -28.55 -64.73 5.57 -14.15 -48.62 -37.30%
EY -33.88 27.43 -3.50 -1.54 17.94 -7.06 -2.06 59.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.67 0.26 0.35 0.47 0.27 4.90%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 30/11/21 24/11/20 28/11/19 26/11/18 28/11/17 22/11/16 -
Price 0.235 0.365 0.37 0.345 0.215 0.36 0.265 -
P/RPS 1.95 4.21 4.67 7.84 1.90 9.59 4.47 -12.90%
P/EPS -2.83 3.60 -25.15 -120.71 3.99 -13.07 -43.67 -36.60%
EY -35.32 27.81 -3.98 -0.83 25.03 -7.65 -2.29 57.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.47 0.59 0.49 0.25 0.43 0.24 5.97%

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