[MJPERAK] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -157.7%
YoY- -233.81%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 20,741 6,316 11,606 10,224 32,115 19,279 16,072 4.33%
PBT 4,977 24,223 4,692 -2,614 3,668 2,166 -2,921 -
Tax -1,810 -11,681 -672 -493 -1,361 -8 -460 25.62%
NP 3,167 12,542 4,020 -3,107 2,307 2,158 -3,381 -
-
NP to SH 3,170 12,557 4,037 -3,095 2,313 2,149 -774 -
-
Tax Rate 36.37% 48.22% 14.32% - 37.10% 0.37% - -
Total Cost 17,574 -6,226 7,586 13,331 29,808 17,121 19,453 -1.67%
-
Net Worth 218,273 229,974 234,472 184,727 621,940 289,997 207,623 0.83%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 218,273 229,974 234,472 184,727 621,940 289,997 207,623 0.83%
NOSH 198,430 203,517 203,888 162,041 514,000 237,702 163,483 3.27%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.27% 198.58% 34.64% -30.39% 7.18% 11.19% -21.04% -
ROE 1.45% 5.46% 1.72% -1.68% 0.37% 0.74% -0.37% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.45 3.10 5.69 6.31 6.25 8.11 9.83 1.02%
EPS 1.44 6.17 1.98 -1.91 0.45 0.73 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.13 1.15 1.14 1.21 1.22 1.27 -2.36%
Adjusted Per Share Value based on latest NOSH - 148,730
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.26 2.21 4.06 3.58 11.23 6.74 5.62 4.35%
EPS 1.11 4.39 1.41 -1.08 0.81 0.75 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7635 0.8045 0.8202 0.6462 2.1756 1.0144 0.7263 0.83%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.26 0.33 0.31 0.51 0.28 0.28 0.43 -
P/RPS 2.49 10.63 5.45 8.08 4.48 3.45 4.37 -8.94%
P/EPS 16.28 5.35 15.66 -26.70 62.22 30.97 -90.82 -
EY 6.14 18.70 6.39 -3.75 1.61 3.23 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.27 0.45 0.23 0.23 0.34 -5.63%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 25/02/14 27/02/13 24/02/12 25/02/11 -
Price 0.285 0.285 0.36 0.46 0.26 0.30 0.46 -
P/RPS 2.73 9.18 6.32 7.29 4.16 3.70 4.68 -8.58%
P/EPS 17.84 4.62 18.18 -24.08 57.78 33.18 -97.16 -
EY 5.61 21.65 5.50 -4.15 1.73 3.01 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.31 0.40 0.21 0.25 0.36 -5.27%

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