[MJPERAK] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -76.49%
YoY- -83.17%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,641 6,728 7,384 7,688 29,715 17,648 21,570 -37.48%
PBT -3,647 -3,278 -882 2,608 6,434 1,338 3,298 -
Tax -1,655 -4,488 -6,522 -1,596 -2,308 -1,987 -2,812 -29.70%
NP -5,302 -7,766 -7,404 1,012 4,126 -649 486 -
-
NP to SH -5,365 -7,818 -7,476 960 4,084 -708 430 -
-
Tax Rate - - - 61.20% 35.87% 148.51% 85.26% -
Total Cost 15,943 14,494 14,788 6,676 25,589 18,297 21,084 -16.95%
-
Net Worth 172,605 168,092 160,891 61,584 264,607 66,002 51,990 122.06%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 18 - - - -
Div Payout % - - - 1.89% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 172,605 168,092 160,891 61,584 264,607 66,002 51,990 122.06%
NOSH 126,915 128,315 120,970 45,283 194,564 49,626 39,090 118.79%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -49.83% -115.44% -100.27% 13.16% 13.89% -3.68% 2.25% -
ROE -3.11% -4.65% -4.65% 1.56% 1.54% -1.07% 0.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.38 5.24 6.10 16.98 15.27 35.56 55.18 -71.43%
EPS -4.46 -6.09 -6.18 2.12 2.15 -1.43 -1.10 153.62%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.36 1.31 1.33 1.36 1.36 1.33 1.33 1.49%
Adjusted Per Share Value based on latest NOSH - 45,283
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.74 2.37 2.60 2.70 10.45 6.20 7.58 -37.47%
EPS -1.89 -2.75 -2.63 0.34 1.44 -0.25 0.15 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.6069 0.591 0.5657 0.2165 0.9303 0.2321 0.1828 122.06%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.18 0.25 0.28 0.18 0.19 0.29 0.40 -
P/RPS 2.15 4.77 4.59 1.06 1.24 0.82 0.72 106.95%
P/EPS -4.26 -4.10 -4.53 8.49 9.05 -20.33 36.36 -
EY -23.48 -24.37 -22.07 11.78 11.05 -4.92 2.75 -
DY 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.21 0.13 0.14 0.22 0.30 -42.64%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 13/11/08 27/08/08 -
Price 0.23 0.28 0.42 0.20 0.18 0.20 0.40 -
P/RPS 2.74 5.34 6.88 1.18 1.18 0.56 0.72 143.15%
P/EPS -5.44 -4.60 -6.80 9.43 8.58 -14.02 36.36 -
EY -18.38 -21.76 -14.71 10.60 11.66 -7.13 2.75 -
DY 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.32 0.15 0.13 0.15 0.30 -31.45%

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