[MJPERAK] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -106.06%
YoY- -102.44%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 34,249 18,483 14,005 20,184 44,239 8,671 0 -
PBT 12,566 -3,609 -3,964 4,233 11,386 5,533 -5,747 -
Tax -3,121 -143 1,366 -4,345 -4,865 -1,416 0 -
NP 9,445 -3,752 -2,598 -112 6,521 4,117 -5,747 -
-
NP to SH 8,454 -1,121 -2,653 -158 6,477 4,107 -5,747 -
-
Tax Rate 24.84% - - 102.65% 42.73% 25.59% - -
Total Cost 24,804 22,235 16,603 20,296 37,718 4,554 5,747 27.57%
-
Net Worth 426,559 83,920 196,358 162,751 103,825 243,028 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 19 4 - - - -
Div Payout % - - 0.00% 0.00% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 426,559 83,920 196,358 162,751 103,825 243,028 0 -
NOSH 343,999 66,603 144,380 122,369 78,064 188,394 7,955 87.24%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 27.58% -20.30% -18.55% -0.55% 14.74% 47.48% 0.00% -
ROE 1.98% -1.34% -1.35% -0.10% 6.24% 1.69% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.96 27.75 9.70 16.49 56.67 4.60 0.00 -
EPS 2.46 -1.68 -1.84 -0.13 8.30 2.18 -72.24 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.36 1.33 1.33 1.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 122,369
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.04 6.50 4.92 7.10 15.55 3.05 0.00 -
EPS 2.97 -0.39 -0.93 -0.06 2.28 1.44 -2.02 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.4997 0.2951 0.6904 0.5722 0.365 0.8545 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.31 0.34 0.21 0.28 0.40 0.77 0.22 -
P/RPS 3.11 1.23 2.16 1.70 0.71 16.73 0.00 -
P/EPS 12.61 -20.20 -11.43 -216.86 4.82 35.32 -0.30 -
EY 7.93 -4.95 -8.75 -0.46 20.74 2.83 -328.36 -
DY 0.00 0.00 0.06 0.01 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.15 0.21 0.30 0.60 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 24/08/11 25/08/10 27/08/09 27/08/08 29/08/07 30/08/06 -
Price 0.31 0.25 0.21 0.42 0.40 0.64 0.22 -
P/RPS 3.11 0.90 2.16 2.55 0.71 13.91 0.00 -
P/EPS 12.61 -14.85 -11.43 -325.29 4.82 29.36 -0.30 -
EY 7.93 -6.73 -8.75 -0.31 20.74 3.41 -328.36 -
DY 0.00 0.00 0.06 0.01 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.15 0.32 0.30 0.50 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