[MJPERAK] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ--%
YoY- 171.46%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 14,005 20,184 44,239 8,671 0 0 208 101.63%
PBT -3,964 4,233 11,386 5,533 -5,747 -7,556 -9,398 -13.39%
Tax 1,366 -4,345 -4,865 -1,416 0 0 0 -
NP -2,598 -112 6,521 4,117 -5,747 -7,556 -9,398 -19.28%
-
NP to SH -2,653 -158 6,477 4,107 -5,747 -7,556 -9,398 -18.99%
-
Tax Rate - 102.65% 42.73% 25.59% - - - -
Total Cost 16,603 20,296 37,718 4,554 5,747 7,556 9,606 9.54%
-
Net Worth 196,358 162,751 103,825 243,028 0 -67,351 -59,901 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 19 4 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 196,358 162,751 103,825 243,028 0 -67,351 -59,901 -
NOSH 144,380 122,369 78,064 188,394 7,955 18,503 18,487 40.83%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -18.55% -0.55% 14.74% 47.48% 0.00% 0.00% -4,518.27% -
ROE -1.35% -0.10% 6.24% 1.69% 0.00% 0.00% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.70 16.49 56.67 4.60 0.00 0.00 1.13 43.06%
EPS -1.84 -0.13 8.30 2.18 -72.24 -40.84 -50.83 -42.47%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.33 1.29 0.00 -3.64 -3.24 -
Adjusted Per Share Value based on latest NOSH - 188,394
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 4.92 7.10 15.55 3.05 0.00 0.00 0.07 103.08%
EPS -0.93 -0.06 2.28 1.44 -2.02 -2.66 -3.30 -19.02%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6904 0.5722 0.365 0.8545 0.00 -0.2368 -0.2106 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.21 0.28 0.40 0.77 0.22 0.51 0.51 -
P/RPS 2.16 1.70 0.71 16.73 0.00 0.00 45.33 -39.77%
P/EPS -11.43 -216.86 4.82 35.32 -0.30 -1.25 -1.00 50.05%
EY -8.75 -0.46 20.74 2.83 -328.36 -80.07 -99.67 -33.32%
DY 0.06 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.30 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 27/08/09 27/08/08 29/08/07 30/08/06 11/11/05 30/08/04 -
Price 0.21 0.42 0.40 0.64 0.22 0.51 0.51 -
P/RPS 2.16 2.55 0.71 13.91 0.00 0.00 45.33 -39.77%
P/EPS -11.43 -325.29 4.82 29.36 -0.30 -1.25 -1.00 50.05%
EY -8.75 -0.31 20.74 3.41 -328.36 -80.07 -99.67 -33.32%
DY 0.06 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.32 0.30 0.50 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