[MJPERAK] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -34.85%
YoY- 54.25%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 23,987 0 0 0 203 2,271 4,595 31.69%
PBT 11,777 0 -1,939 -2,132 -4,660 -10,568 -2,524 -
Tax -4,381 0 0 0 0 0 0 -
NP 7,396 0 -1,939 -2,132 -4,660 -10,568 -2,524 -
-
NP to SH 7,382 0 -1,939 -2,132 -4,660 -10,568 -2,524 -
-
Tax Rate 37.20% - - - - - - -
Total Cost 16,591 0 1,939 2,132 4,863 12,839 7,119 15.13%
-
Net Worth 217,991 9,943 -71,047 -63,608 -57,341 -47,367 -33,492 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 217,991 9,943 -71,047 -63,608 -57,341 -47,367 -33,492 -
NOSH 165,145 7,954 18,501 18,490 18,497 18,502 18,504 43.99%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 30.83% 0.00% 0.00% 0.00% -2,295.57% -465.35% -54.93% -
ROE 3.39% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.52 0.00 0.00 0.00 1.10 12.27 24.83 -8.55%
EPS 4.47 0.00 -10.48 -11.53 -25.19 -57.12 -13.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.25 -3.84 -3.44 -3.10 -2.56 -1.81 -
Adjusted Per Share Value based on latest NOSH - 18,490
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 8.39 0.00 0.00 0.00 0.07 0.79 1.61 31.65%
EPS 2.58 0.00 -0.68 -0.75 -1.63 -3.70 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7625 0.0348 -0.2485 -0.2225 -0.2006 -0.1657 -0.1172 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.37 0.22 0.51 0.51 0.51 0.51 1.74 -
P/RPS 2.55 0.00 0.00 0.00 46.47 4.16 7.01 -15.50%
P/EPS 8.28 0.00 -4.87 -4.42 -2.02 -0.89 -12.76 -
EY 12.08 0.00 -20.55 -22.61 -49.40 -111.99 -7.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.18 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 25/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.26 0.22 0.51 0.51 0.51 0.51 1.19 -
P/RPS 1.79 0.00 0.00 0.00 46.47 4.16 4.79 -15.12%
P/EPS 5.82 0.00 -4.87 -4.42 -2.02 -0.89 -8.72 -
EY 17.19 0.00 -20.55 -22.61 -49.40 -111.99 -11.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 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