[MJPERAK] YoY TTM Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3.77%
YoY- 12.03%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 37,223 18,138 0 0 203 3,874 15,569 15.62%
PBT 12,782 3,493 -3,881 -7,841 -8,913 -16,240 -6,600 -
Tax -5,872 -494 0 0 0 0 0 -
NP 6,910 2,999 -3,881 -7,841 -8,913 -16,240 -6,600 -
-
NP to SH 6,853 2,986 -3,881 -7,841 -8,913 -16,240 -6,600 -
-
Tax Rate 45.94% 14.14% - - - - - -
Total Cost 30,313 15,139 3,881 7,841 9,116 20,114 22,169 5.34%
-
Net Worth 81,217 96,589 0 -69,165 -61,575 -53,083 -36,794 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 81,217 96,589 0 -69,165 -61,575 -53,083 -36,794 -
NOSH 61,065 76,054 7,954 18,493 18,491 18,495 18,489 22.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 18.56% 16.53% 0.00% 0.00% -4,390.64% -419.20% -42.39% -
ROE 8.44% 3.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 60.96 23.85 0.00 0.00 1.10 20.95 84.20 -5.23%
EPS 11.22 3.93 -48.79 -42.40 -48.20 -87.80 -35.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.27 0.00 -3.74 -3.33 -2.87 -1.99 -
Adjusted Per Share Value based on latest NOSH - 18,493
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 13.09 6.38 0.00 0.00 0.07 1.36 5.47 15.63%
EPS 2.41 1.05 -1.36 -2.76 -3.13 -5.71 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2856 0.3396 0.00 -0.2432 -0.2165 -0.1866 -0.1294 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.29 0.62 0.22 0.51 0.51 0.51 0.51 -
P/RPS 0.48 2.60 0.00 0.00 46.46 2.43 0.61 -3.91%
P/EPS 2.58 15.79 -0.45 -1.20 -1.06 -0.58 -1.43 -
EY 38.70 6.33 -221.76 -83.13 -94.51 -172.16 -69.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.49 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 16/11/07 28/11/06 29/11/05 29/11/04 20/01/04 29/11/02 -
Price 0.20 0.45 0.22 0.51 0.51 0.51 0.51 -
P/RPS 0.33 1.89 0.00 0.00 46.46 2.43 0.61 -9.72%
P/EPS 1.78 11.46 -0.45 -1.20 -1.06 -0.58 -1.43 -
EY 56.11 8.72 -221.76 -83.13 -94.51 -172.16 -69.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.35 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