[MJPERAK] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -84.92%
YoY- -93.36%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 9,306 6,896 3,692 10,785 10,226 0 0 -
PBT -1,383 -696 -441 1,649 4,766 0 -3,843 -15.65%
Tax -87 -404 -3,261 -1,406 -1,507 0 0 -
NP -1,470 -1,100 -3,702 243 3,259 0 -3,843 -14.79%
-
NP to SH -1,471 -1,124 -3,738 215 3,238 0 -3,843 -14.78%
-
Tax Rate - - - 85.26% 31.62% - - -
Total Cost 10,776 7,996 7,394 10,542 6,967 0 3,843 18.74%
-
Net Worth 151,922 198,348 160,891 51,990 266,052 0 -67,349 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 151,922 198,348 160,891 51,990 266,052 0 -67,349 -
NOSH 120,573 145,844 120,970 39,090 206,242 7,955 18,502 36.65%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -15.80% -15.95% -100.27% 2.25% 31.87% 0.00% 0.00% -
ROE -0.97% -0.57% -2.32% 0.41% 1.22% 0.00% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 7.72 4.73 3.05 27.59 4.96 0.00 0.00 -
EPS -1.22 -0.77 -3.09 -0.55 1.57 0.00 -20.77 -37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.36 1.33 1.33 1.29 0.00 -3.64 -
Adjusted Per Share Value based on latest NOSH - 78,064
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.26 2.41 1.29 3.77 3.58 0.00 0.00 -
EPS -0.51 -0.39 -1.31 0.08 1.13 0.00 -1.34 -14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5314 0.6938 0.5628 0.1819 0.9307 0.00 -0.2356 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.34 0.21 0.28 0.40 0.77 0.22 0.51 -
P/RPS 4.41 4.44 9.17 1.45 15.53 0.00 0.00 -
P/EPS -27.87 -27.25 -9.06 72.73 49.04 0.00 -2.46 49.83%
EY -3.59 -3.67 -11.04 1.38 2.04 0.00 -40.73 -33.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.15 0.21 0.30 0.60 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 27/08/09 27/08/08 29/08/07 30/08/06 11/11/05 -
Price 0.25 0.21 0.42 0.40 0.64 0.22 0.51 -
P/RPS 3.24 4.44 13.76 1.45 12.91 0.00 0.00 -
P/EPS -20.49 -27.25 -13.59 72.73 40.76 0.00 -2.46 42.35%
EY -4.88 -3.67 -7.36 1.38 2.45 0.00 -40.73 -29.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.32 0.30 0.50 0.00 0.00 -

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