[MJPERAK] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.26%
YoY- 70.31%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 18,612 13,396 16,072 14,037 13,792 12,348 10,641 45.31%
PBT -2,766 -4,428 -2,921 -4,488 -1,392 2,996 -3,647 -16.87%
Tax -174 -28 -460 -1,276 -808 -1,376 -1,655 -77.81%
NP -2,940 -4,456 -3,381 -5,764 -2,200 1,620 -5,302 -32.57%
-
NP to SH -2,942 -4,472 -774 -2,321 -2,248 1,572 -5,365 -33.07%
-
Tax Rate - - - - - 45.93% - -
Total Cost 21,552 17,852 19,453 19,801 15,992 10,728 15,943 22.32%
-
Net Worth 151,922 139,473 207,623 206,642 198,348 269,204 172,605 -8.17%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 44 - - - 78 - -
Div Payout % - 0.00% - - - 5.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 151,922 139,473 207,623 206,642 198,348 269,204 172,605 -8.17%
NOSH 120,573 110,693 163,483 162,710 145,844 196,499 126,915 -3.36%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -15.80% -33.26% -21.04% -41.06% -15.95% 13.12% -49.83% -
ROE -1.94% -3.21% -0.37% -1.12% -1.13% 0.58% -3.11% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.44 12.10 9.83 8.63 9.46 6.28 8.38 50.46%
EPS -2.44 -4.04 -0.47 -1.43 -1.54 -0.80 -4.46 -33.18%
DPS 0.00 0.04 0.00 0.00 0.00 0.04 0.00 -
NAPS 1.26 1.26 1.27 1.27 1.36 1.37 1.36 -4.97%
Adjusted Per Share Value based on latest NOSH - 162,631
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.54 4.71 5.65 4.94 4.85 4.34 3.74 45.29%
EPS -1.03 -1.57 -0.27 -0.82 -0.79 0.55 -1.89 -33.35%
DPS 0.00 0.02 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.5341 0.4904 0.73 0.7265 0.6974 0.9465 0.6069 -8.18%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.34 0.41 0.43 0.20 0.21 0.23 0.18 -
P/RPS 2.20 3.39 4.37 2.32 2.22 3.66 2.15 1.54%
P/EPS -13.93 -10.15 -90.82 -14.02 -13.62 28.75 -4.26 120.78%
EY -7.18 -9.85 -1.10 -7.13 -7.34 3.48 -23.48 -54.70%
DY 0.00 0.10 0.00 0.00 0.00 0.17 0.00 -
P/NAPS 0.27 0.33 0.34 0.16 0.15 0.17 0.13 63.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 25/02/11 29/11/10 25/08/10 25/05/10 23/02/10 -
Price 0.25 0.38 0.46 0.44 0.21 0.19 0.23 -
P/RPS 1.62 3.14 4.68 5.10 2.22 3.02 2.74 -29.62%
P/EPS -10.25 -9.41 -97.16 -30.84 -13.62 23.75 -5.44 52.72%
EY -9.76 -10.63 -1.03 -3.24 -7.34 4.21 -18.38 -34.50%
DY 0.00 0.11 0.00 0.00 0.00 0.21 0.00 -
P/NAPS 0.20 0.30 0.36 0.35 0.15 0.14 0.17 11.47%

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