[MJPERAK] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -12.36%
YoY- 746.85%
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,899 8,545 8,878 25,720 12,830 10,528 5,046 -15.02%
PBT -5,440 3,652 -427 7,740 -675 -3,366 -2,459 14.14%
Tax -11 -709 -804 -2,303 -163 -957 -3,366 -61.46%
NP -5,451 2,943 -1,231 5,437 -838 -4,323 -5,825 -1.09%
-
NP to SH -5,438 2,955 -1,201 5,440 -841 -1,741 -5,864 -1.24%
-
Tax Rate - 19.41% - 29.75% - - - -
Total Cost 7,350 5,602 10,109 20,283 13,668 14,851 10,871 -6.31%
-
Net Worth 194,347 211,438 155,734 238,121 101,325 206,642 168,092 2.44%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 194,347 211,438 155,734 238,121 101,325 206,642 168,092 2.44%
NOSH 186,872 257,052 131,978 193,594 101,325 162,710 128,315 6.46%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -287.05% 34.44% -13.87% 21.14% -6.53% -41.06% -115.44% -
ROE -2.80% 1.40% -0.77% 2.28% -0.83% -0.84% -3.49% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.02 4.65 6.73 13.29 12.66 6.47 3.93 -20.12%
EPS -2.91 1.39 -0.91 2.81 -0.83 -1.07 -4.57 -7.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.15 1.18 1.23 1.00 1.27 1.31 -3.77%
Adjusted Per Share Value based on latest NOSH - 139,454
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.67 3.00 3.12 9.04 4.51 3.70 1.77 -14.94%
EPS -1.91 1.04 -0.42 1.91 -0.30 -0.61 -2.06 -1.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6833 0.7434 0.5475 0.8372 0.3563 0.7265 0.591 2.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.325 0.395 0.36 0.28 0.23 0.20 0.25 -
P/RPS 31.98 8.50 5.35 2.11 1.82 3.09 6.36 30.87%
P/EPS -11.17 24.58 -39.56 9.96 -27.71 -18.69 -5.47 12.62%
EY -8.95 4.07 -2.53 10.04 -3.61 -5.35 -18.28 -11.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.31 0.23 0.23 0.16 0.19 8.49%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 29/11/13 29/11/12 23/11/11 29/11/10 26/11/09 -
Price 0.315 0.37 0.515 0.28 0.25 0.44 0.28 -
P/RPS 31.00 7.96 7.66 2.11 1.97 6.80 7.12 27.77%
P/EPS -10.82 23.02 -56.59 9.96 -30.12 -41.12 -6.13 9.92%
EY -9.24 4.34 -1.77 10.04 -3.32 -2.43 -16.32 -9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.44 0.23 0.25 0.35 0.21 6.12%

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