[MJPERAK] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -41.57%
YoY- 746.85%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 17,068 17,068 32,115 34,293 48,038 59,404 19,279 -8.24%
PBT 448 448 3,668 10,320 17,404 32,328 2,166 -67.12%
Tax -296 -296 -1,361 -3,070 -4,988 -8,876 -8 1179.80%
NP 152 152 2,307 7,249 12,416 23,452 2,158 -84.63%
-
NP to SH 132 132 2,313 7,253 12,414 23,452 2,149 -86.05%
-
Tax Rate 66.07% 66.07% 37.10% 29.75% 28.66% 27.46% 0.37% -
Total Cost 16,916 16,916 29,808 27,044 35,622 35,952 17,121 -0.84%
-
Net Worth 0 16,500 621,940 238,120 233,232 231,532 289,997 -
Dividend
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 0 16,500 621,940 238,120 233,232 231,532 289,997 -
NOSH 13,750 13,750 514,000 193,594 188,090 186,719 237,702 -86.62%
Ratio Analysis
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.89% 0.89% 7.18% 21.14% 25.85% 39.48% 11.19% -
ROE 0.00% 0.80% 0.37% 3.05% 5.32% 10.13% 0.74% -
Per Share
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 124.13 124.13 6.25 17.71 25.54 31.81 8.11 586.28%
EPS -0.96 -0.96 0.45 3.75 6.60 12.56 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.20 1.21 1.23 1.24 1.24 1.22 -
Adjusted Per Share Value based on latest NOSH - 139,454
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.00 6.00 11.29 12.06 16.89 20.89 6.78 -8.26%
EPS 0.05 0.05 0.81 2.55 4.36 8.25 0.76 -85.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.058 2.1867 0.8372 0.82 0.814 1.0196 -
Price Multiplier on Financial Quarter End Date
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/05/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.405 0.29 0.28 0.28 0.31 0.30 0.28 -
P/RPS 0.33 0.23 4.48 1.58 1.21 0.94 3.45 -80.92%
P/EPS 42.19 30.21 62.22 7.47 4.70 2.39 30.97 24.39%
EY 2.37 3.31 1.61 13.38 21.29 41.87 3.23 -19.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.24 0.23 0.23 0.25 0.24 0.23 -
Price Multiplier on Announcement Date
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date - 30/05/13 27/02/13 29/11/12 15/08/12 25/05/12 24/02/12 -
Price 0.00 0.355 0.26 0.28 0.31 0.32 0.30 -
P/RPS 0.00 0.29 4.16 1.58 1.21 1.01 3.70 -
P/EPS 0.00 36.98 57.78 7.47 4.70 2.55 33.18 -
EY 0.00 2.70 1.73 13.38 21.29 39.25 3.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.30 0.21 0.23 0.25 0.26 0.25 -

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