[MJPERAK] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -77.71%
YoY- -284.03%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 21,791 7,235 8,830 1,899 8,545 8,878 25,720 -2.72%
PBT 12,152 -5,314 -822 -5,440 3,652 -427 7,740 7.80%
Tax -1,958 -1 -87 -11 -709 -804 -2,303 -2.66%
NP 10,194 -5,315 -909 -5,451 2,943 -1,231 5,437 11.03%
-
NP to SH 10,376 -5,312 -903 -5,438 2,955 -1,201 5,440 11.35%
-
Tax Rate 16.11% - - - 19.41% - 29.75% -
Total Cost 11,597 12,550 9,739 7,350 5,602 10,109 20,283 -8.89%
-
Net Worth 218,494 213,353 216,288 194,347 211,438 155,734 238,121 -1.42%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 218,494 213,353 216,288 194,347 211,438 155,734 238,121 -1.42%
NOSH 257,052 257,052 257,052 186,872 257,052 131,978 193,594 4.83%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 46.78% -73.46% -10.29% -287.05% 34.44% -13.87% 21.14% -
ROE 4.75% -2.49% -0.42% -2.80% 1.40% -0.77% 2.28% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.48 2.81 4.45 1.02 4.65 6.73 13.29 -7.21%
EPS 4.04 -2.07 -0.62 -2.91 1.39 -0.91 2.81 6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 1.09 1.04 1.15 1.18 1.23 -5.97%
Adjusted Per Share Value based on latest NOSH - 101,191
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.62 2.53 3.09 0.66 2.99 3.11 9.00 -2.73%
EPS 3.63 -1.86 -0.32 -1.90 1.03 -0.42 1.90 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7643 0.7463 0.7566 0.6798 0.7396 0.5448 0.833 -1.42%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.30 0.39 0.295 0.325 0.395 0.36 0.28 -
P/RPS 3.54 13.86 6.63 31.98 8.50 5.35 2.11 9.00%
P/EPS 7.43 -18.87 -64.82 -11.17 24.58 -39.56 9.96 -4.76%
EY 13.46 -5.30 -1.54 -8.95 4.07 -2.53 10.04 5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.47 0.27 0.31 0.34 0.31 0.23 7.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 28/11/17 22/11/16 30/11/15 27/11/14 29/11/13 29/11/12 -
Price 0.215 0.36 0.265 0.315 0.37 0.515 0.28 -
P/RPS 2.54 12.79 5.96 31.00 7.96 7.66 2.11 3.13%
P/EPS 5.33 -17.42 -58.23 -10.82 23.02 -56.59 9.96 -9.89%
EY 18.77 -5.74 -1.72 -9.24 4.34 -1.77 10.04 10.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.43 0.24 0.30 0.32 0.44 0.23 1.39%

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