[MJPERAK] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 291.65%
YoY- 377.65%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 11,606 10,224 32,115 19,279 16,072 10,641 29,715 -14.49%
PBT 4,692 -2,614 3,668 2,166 -2,921 -3,647 6,434 -5.12%
Tax -672 -493 -1,361 -8 -460 -1,655 -2,308 -18.58%
NP 4,020 -3,107 2,307 2,158 -3,381 -5,302 4,126 -0.43%
-
NP to SH 4,037 -3,095 2,313 2,149 -774 -5,365 4,084 -0.19%
-
Tax Rate 14.32% - 37.10% 0.37% - - 35.87% -
Total Cost 7,586 13,331 29,808 17,121 19,453 15,943 25,589 -18.33%
-
Net Worth 234,472 184,727 621,940 289,997 207,623 172,605 264,607 -1.99%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 234,472 184,727 621,940 289,997 207,623 172,605 264,607 -1.99%
NOSH 203,888 162,041 514,000 237,702 163,483 126,915 194,564 0.78%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 34.64% -30.39% 7.18% 11.19% -21.04% -49.83% 13.89% -
ROE 1.72% -1.68% 0.37% 0.74% -0.37% -3.11% 1.54% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.69 6.31 6.25 8.11 9.83 8.38 15.27 -15.16%
EPS 1.98 -1.91 0.45 0.73 -0.47 -4.46 2.15 -1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.21 1.22 1.27 1.36 1.36 -2.75%
Adjusted Per Share Value based on latest NOSH - 211,382
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.06 3.58 11.23 6.74 5.62 3.72 10.39 -14.49%
EPS 1.41 -1.08 0.81 0.75 -0.27 -1.88 1.43 -0.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8202 0.6462 2.1756 1.0144 0.7263 0.6038 0.9256 -1.99%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.31 0.51 0.28 0.28 0.43 0.18 0.19 -
P/RPS 5.45 8.08 4.48 3.45 4.37 2.15 1.24 27.97%
P/EPS 15.66 -26.70 62.22 30.97 -90.82 -4.26 9.05 9.56%
EY 6.39 -3.75 1.61 3.23 -1.10 -23.48 11.05 -8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.45 0.23 0.23 0.34 0.13 0.14 11.56%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 27/02/13 24/02/12 25/02/11 23/02/10 26/02/09 -
Price 0.36 0.46 0.26 0.30 0.46 0.23 0.18 -
P/RPS 6.32 7.29 4.16 3.70 4.68 2.74 1.18 32.25%
P/EPS 18.18 -24.08 57.78 33.18 -97.16 -5.44 8.58 13.32%
EY 5.50 -4.15 1.73 3.01 -1.03 -18.38 11.66 -11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.21 0.25 0.36 0.17 0.13 15.57%

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