[MJPERAK] YoY TTM Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 4.07%
YoY- 87.96%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 0 203 3,874 15,569 17,126 19,167 4,844 -
PBT -7,841 -8,913 -16,240 -6,600 -55,088 -3,821 -62 -5.01%
Tax 0 0 0 0 53,547 3,821 62 -
NP -7,841 -8,913 -16,240 -6,600 -1,541 0 0 -100.00%
-
NP to SH -7,841 -8,913 -16,240 -6,600 -54,825 -3,550 -62 -5.01%
-
Tax Rate - - - - - - - -
Total Cost 7,841 9,116 20,114 22,169 18,667 19,167 4,844 -0.51%
-
Net Worth -69,165 -61,575 -53,083 -36,794 -30,893 23,846 27,170 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth -69,165 -61,575 -53,083 -36,794 -30,893 23,846 27,170 -
NOSH 18,493 18,491 18,495 18,489 18,499 18,485 18,235 -0.01%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.00% -4,390.64% -419.20% -42.39% -9.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -14.89% -0.23% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 0.00 1.10 20.95 84.20 92.58 103.69 26.56 -
EPS -42.40 -48.20 -87.80 -35.70 -296.36 -19.20 -0.34 -5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.74 -3.33 -2.87 -1.99 -1.67 1.29 1.49 -
Adjusted Per Share Value based on latest NOSH - 18,489
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 0.00 0.07 1.36 5.47 6.02 6.74 1.70 -
EPS -2.76 -3.13 -5.71 -2.32 -19.28 -1.25 -0.02 -5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2432 -0.2165 -0.1866 -0.1294 -0.1086 0.0838 0.0955 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.51 0.51 0.51 0.51 1.36 3.61 0.00 -
P/RPS 0.00 46.46 2.43 0.61 1.47 3.48 0.00 -
P/EPS -1.20 -1.06 -0.58 -1.43 -0.46 -18.80 0.00 -100.00%
EY -83.13 -94.51 -172.16 -69.99 -217.91 -5.32 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 2.80 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 29/11/04 20/01/04 29/11/02 21/11/01 28/11/00 - -
Price 0.51 0.51 0.51 0.51 1.74 4.19 0.00 -
P/RPS 0.00 46.46 2.43 0.61 1.88 4.04 0.00 -
P/EPS -1.20 -1.06 -0.58 -1.43 -0.59 -21.82 0.00 -100.00%
EY -83.13 -94.51 -172.16 -69.99 -170.32 -4.58 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 3.25 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