[MJPERAK] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.04%
YoY- 23.48%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 9,467 0 0 0 5 3,485 4,023 15.32%
PBT -2,040 0 -1,866 -1,581 -2,066 -1,261 -1,559 4.58%
Tax 922 0 0 0 0 0 18 92.65%
NP -1,118 0 -1,866 -1,581 -2,066 -1,261 -1,541 -5.20%
-
NP to SH -1,118 0 -1,866 -1,581 -2,066 -1,261 -1,541 -5.20%
-
Tax Rate - - - - - - - -
Total Cost 10,585 0 1,866 1,581 2,071 4,746 5,564 11.30%
-
Net Worth 96,589 0 -69,165 -61,575 -53,083 -36,794 -30,893 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 96,589 0 -69,165 -61,575 -53,083 -36,794 -30,893 -
NOSH 76,054 7,954 18,493 18,491 18,495 18,489 18,499 26.55%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -11.81% 0.00% 0.00% 0.00% -41,320.00% -36.18% -38.30% -
ROE -1.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 12.45 0.00 0.00 0.00 0.03 18.85 21.75 -8.87%
EPS -1.47 0.00 -10.09 -8.55 -11.17 -6.82 -8.33 -25.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 0.00 -3.74 -3.33 -2.87 -1.99 -1.67 -
Adjusted Per Share Value based on latest NOSH - 18,491
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.33 0.00 0.00 0.00 0.00 1.23 1.41 15.39%
EPS -0.39 0.00 -0.66 -0.56 -0.73 -0.44 -0.54 -5.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3396 0.00 -0.2432 -0.2165 -0.1866 -0.1294 -0.1086 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.62 0.22 0.51 0.51 0.51 0.51 1.36 -
P/RPS 4.98 0.00 0.00 0.00 1,886.59 2.71 6.25 -3.71%
P/EPS -42.18 0.00 -5.05 -5.96 -4.57 -7.48 -16.33 17.12%
EY -2.37 0.00 -19.78 -16.76 -21.90 -13.37 -6.13 -14.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 28/11/06 29/11/05 29/11/04 20/01/04 29/11/02 21/11/01 -
Price 0.45 0.22 0.51 0.51 0.51 0.51 1.74 -
P/RPS 3.62 0.00 0.00 0.00 1,886.59 2.71 8.00 -12.37%
P/EPS -30.61 0.00 -5.05 -5.96 -4.57 -7.48 -20.89 6.57%
EY -3.27 0.00 -19.78 -16.76 -21.90 -13.37 -4.79 -6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 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