[MJPERAK] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -48.56%
YoY- -34.23%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 13,236 19,693 0 0 0 1,603 10,974 3.16%
PBT 1,004 2,726 0 -5,709 -4,253 -5,672 -4,077 -
Tax -1,491 -585 0 0 0 0 0 -
NP -487 2,141 0 -5,709 -4,253 -5,672 -4,077 -29.79%
-
NP to SH -531 2,122 0 -5,709 -4,253 -5,672 -4,077 -28.78%
-
Tax Rate 148.51% 21.46% - - - - - -
Total Cost 13,723 17,552 0 5,709 4,253 7,275 15,051 -1.52%
-
Net Worth 66,002 336,867 0 -69,188 -61,602 -53,094 -36,819 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 66,002 336,867 0 -69,188 -61,602 -53,094 -36,819 -
NOSH 49,626 265,249 7,955 18,499 18,499 18,499 18,502 17.85%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -3.68% 10.87% 0.00% 0.00% 0.00% -353.84% -37.15% -
ROE -0.80% 0.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 26.67 7.42 0.00 0.00 0.00 8.67 59.31 -12.46%
EPS -1.07 0.80 0.00 -30.86 -22.99 -30.66 -22.04 -39.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.27 0.00 -3.74 -3.33 -2.87 -1.99 -
Adjusted Per Share Value based on latest NOSH - 18,493
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 4.65 6.92 0.00 0.00 0.00 0.56 3.86 3.14%
EPS -0.19 0.75 0.00 -2.01 -1.50 -1.99 -1.43 -28.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2321 1.1844 0.00 -0.2433 -0.2166 -0.1867 -0.1295 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.29 0.62 0.22 0.51 0.51 0.51 0.51 -
P/RPS 1.09 8.35 0.00 0.00 0.00 5.89 0.86 4.02%
P/EPS -27.10 77.50 0.00 -1.65 -2.22 -1.66 -2.31 50.68%
EY -3.69 1.29 0.00 -60.51 -45.08 -60.12 -43.21 -33.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.49 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 16/11/07 28/11/06 29/11/05 29/11/04 20/01/04 29/11/02 -
Price 0.20 0.45 0.22 0.51 0.51 0.51 0.51 -
P/RPS 0.75 6.06 0.00 0.00 0.00 5.89 0.86 -2.25%
P/EPS -18.69 56.25 0.00 -1.65 -2.22 -1.66 -2.31 41.64%
EY -5.35 1.78 0.00 -60.51 -45.08 -60.12 -43.21 -29.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.35 0.00 0.00 0.00 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