[MJPERAK] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 899.61%
YoY- 439.62%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 7,074 16,630 21,531 31,039 16,335 11,965 24,350 -21.89%
PBT -3,449 -4,810 -4,302 11,670 -4,777 -3,613 4,781 -
Tax -439 985 784 -2,926 -122 -1,436 -2,138 -27.12%
NP -3,888 -3,825 -3,518 8,744 -4,899 -5,049 2,643 -
-
NP to SH -3,848 -3,828 -3,517 7,757 -2,284 -5,114 2,609 -
-
Tax Rate - - - 25.07% - - 44.72% -
Total Cost 10,962 20,455 25,049 22,295 21,234 17,014 21,707 -12.76%
-
Net Worth 208,615 0 16,500 231,532 139,473 269,204 61,584 27.61%
Dividend
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 19 4 -
Div Payout % - - - - - 0.00% 0.17% -
Equity
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 208,615 0 16,500 231,532 139,473 269,204 61,584 27.61%
NOSH 184,615 13,750 13,750 186,719 110,693 196,499 45,283 32.43%
Ratio Analysis
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -54.96% -23.00% -16.34% 28.17% -29.99% -42.20% 10.85% -
ROE -1.84% 0.00% -21.32% 3.35% -1.64% -1.90% 4.24% -
Per Share
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.83 120.95 156.59 16.62 14.76 6.09 53.77 -41.02%
EPS -2.08 -27.84 -25.58 4.15 -2.06 -2.60 5.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 1.13 0.00 1.20 1.24 1.26 1.37 1.36 -3.63%
Adjusted Per Share Value based on latest NOSH - 186,719
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.49 5.85 7.57 10.91 5.74 4.21 8.56 -21.87%
EPS -1.35 -1.35 -1.24 2.73 -0.80 -1.80 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.7335 0.00 0.058 0.814 0.4904 0.9465 0.2165 27.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 31/05/13 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.43 0.405 0.29 0.30 0.41 0.23 0.18 -
P/RPS 11.22 0.33 0.19 1.80 2.78 3.78 0.33 102.36%
P/EPS -20.63 -1.45 -1.13 7.22 -19.87 -8.84 3.12 -
EY -4.85 -68.74 -88.20 13.85 -5.03 -11.32 32.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.06 -
P/NAPS 0.38 0.00 0.24 0.24 0.33 0.17 0.13 23.91%
Price Multiplier on Announcement Date
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/14 - 30/05/13 25/05/12 25/05/11 25/05/10 28/05/09 -
Price 0.435 0.00 0.355 0.32 0.38 0.19 0.20 -
P/RPS 11.35 0.00 0.23 1.93 2.58 3.12 0.37 98.24%
P/EPS -20.87 0.00 -1.39 7.70 -18.42 -7.30 3.47 -
EY -4.79 0.00 -72.05 12.98 -5.43 -13.70 28.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.05 -
P/NAPS 0.38 0.00 0.30 0.26 0.30 0.14 0.15 20.41%

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