[MJPERAK] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -81.51%
YoY- 140.82%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 22,992 21,604 23,372 53,788 8,676 3,656 5,000 28.92%
PBT -22,744 20,664 908 9,460 -16,596 -13,532 -5,640 26.13%
Tax -500 -2,168 -444 -3,392 -104 0 0 -
NP -23,244 18,496 464 6,068 -16,700 -13,532 -5,640 26.59%
-
NP to SH -23,924 18,124 464 6,680 -16,364 -13,520 -5,688 27.02%
-
Tax Rate - 10.49% 48.90% 35.86% - - - -
Total Cost 46,236 3,108 22,908 47,720 25,376 17,188 10,640 27.71%
-
Net Worth 182,029 204,783 213,316 201,874 177,365 177,366 205,641 -2.01%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 182,029 204,783 213,316 201,874 177,365 177,366 205,641 -2.01%
NOSH 284,421 284,421 284,421 284,329 282,757 257,052 257,052 1.69%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -101.10% 85.61% 1.99% 11.28% -192.49% -370.13% -112.80% -
ROE -13.14% 8.85% 0.22% 3.31% -9.23% -7.62% -2.77% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.08 7.60 8.22 18.92 3.38 1.42 1.95 26.70%
EPS -8.40 6.36 0.16 2.36 -6.36 -5.28 -2.20 24.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.72 0.75 0.71 0.69 0.69 0.80 -3.64%
Adjusted Per Share Value based on latest NOSH - 284,329
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.04 7.56 8.18 18.82 3.03 1.28 1.75 28.90%
EPS -8.37 6.34 0.16 2.34 -5.72 -4.73 -1.99 27.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6367 0.7163 0.7462 0.7062 0.6204 0.6204 0.7193 -2.01%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.32 0.225 0.34 0.415 0.29 0.21 0.305 -
P/RPS 3.96 2.96 4.14 2.19 8.59 14.77 15.68 -20.47%
P/EPS -3.80 3.53 208.41 17.66 -4.56 -3.99 -13.78 -19.30%
EY -26.29 28.32 0.48 5.66 -21.95 -25.05 -7.26 23.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.31 0.45 0.58 0.42 0.30 0.38 4.67%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 23/05/23 30/05/22 23/06/21 30/06/20 21/05/19 21/05/18 -
Price 0.275 0.245 0.355 0.39 0.35 0.23 0.28 -
P/RPS 3.40 3.23 4.32 2.06 10.37 16.17 14.39 -21.35%
P/EPS -3.27 3.84 217.61 16.60 -5.50 -4.37 -12.65 -20.17%
EY -30.59 26.01 0.46 6.02 -18.19 -22.87 -7.90 25.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.47 0.55 0.51 0.33 0.35 3.48%

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