[MJPERAK] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -92.46%
YoY- -93.36%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 7,688 29,715 17,648 21,570 19,396 43,680 26,257 -55.87%
PBT 2,608 6,434 1,338 3,298 8,776 14,504 3,634 -19.82%
Tax -1,596 -2,308 -1,987 -2,812 -3,008 -4,966 -780 61.10%
NP 1,012 4,126 -649 486 5,768 9,538 2,854 -49.87%
-
NP to SH 960 4,084 -708 430 5,704 9,504 2,829 -51.31%
-
Tax Rate 61.20% 35.87% 148.51% 85.26% 34.28% 34.24% 21.46% -
Total Cost 6,676 25,589 18,297 21,084 13,628 34,142 23,402 -56.63%
-
Net Worth 61,584 264,607 66,002 51,990 658,910 210,845 336,867 -67.75%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 18 - - - - - - -
Div Payout % 1.89% - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 61,584 264,607 66,002 51,990 658,910 210,845 336,867 -67.75%
NOSH 45,283 194,564 49,626 39,090 491,724 159,731 265,249 -69.19%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.16% 13.89% -3.68% 2.25% 29.74% 21.84% 10.87% -
ROE 1.56% 1.54% -1.07% 0.83% 0.87% 4.51% 0.84% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 16.98 15.27 35.56 55.18 3.94 27.35 9.90 43.23%
EPS 2.12 2.15 -1.43 -1.10 1.16 5.95 1.07 57.68%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.33 1.33 1.34 1.32 1.27 4.66%
Adjusted Per Share Value based on latest NOSH - 78,064
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.70 10.45 6.20 7.58 6.82 15.36 9.23 -55.90%
EPS 0.34 1.44 -0.25 0.15 2.01 3.34 0.99 -50.92%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2165 0.9303 0.2321 0.1828 2.3167 0.7413 1.1844 -67.75%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.18 0.19 0.29 0.40 0.31 0.37 0.62 -
P/RPS 1.06 1.24 0.82 0.72 7.86 1.35 6.26 -69.35%
P/EPS 8.49 9.05 -20.33 36.36 26.72 6.22 58.13 -72.23%
EY 11.78 11.05 -4.92 2.75 3.74 16.08 1.72 260.22%
DY 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.22 0.30 0.23 0.28 0.49 -58.67%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 13/11/08 27/08/08 30/05/08 28/02/08 16/11/07 -
Price 0.20 0.18 0.20 0.40 0.40 0.26 0.45 -
P/RPS 1.18 1.18 0.56 0.72 10.14 0.95 4.55 -59.29%
P/EPS 9.43 8.58 -14.02 36.36 34.48 4.37 42.19 -63.13%
EY 10.60 11.66 -7.13 2.75 2.90 22.88 2.37 171.21%
DY 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.15 0.30 0.30 0.20 0.35 -43.12%

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