[MJPERAK] QoQ Annualized Quarter 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- 991.3%
YoY- 624.42%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 32,115 34,293 48,038 59,404 19,279 17,106 18,612 43.62%
PBT 3,668 10,320 17,404 32,328 2,166 -900 -2,766 -
Tax -1,361 -3,070 -4,988 -8,876 -8 -217 -174 291.59%
NP 2,307 7,249 12,416 23,452 2,158 -1,117 -2,940 -
-
NP to SH 2,313 7,253 12,414 23,452 2,149 -1,121 -2,942 -
-
Tax Rate 37.10% 29.75% 28.66% 27.46% 0.37% - - -
Total Cost 29,808 27,044 35,622 35,952 17,121 18,223 21,552 24.01%
-
Net Worth 621,940 238,120 233,232 231,532 289,997 101,325 151,922 154.81%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 621,940 238,120 233,232 231,532 289,997 101,325 151,922 154.81%
NOSH 514,000 193,594 188,090 186,719 237,702 101,325 120,573 161.75%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.18% 21.14% 25.85% 39.48% 11.19% -6.53% -15.80% -
ROE 0.37% 3.05% 5.32% 10.13% 0.74% -1.11% -1.94% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.25 17.71 25.54 31.81 8.11 16.88 15.44 -45.12%
EPS 0.45 3.75 6.60 12.56 0.73 -1.11 -2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.24 1.24 1.22 1.00 1.26 -2.65%
Adjusted Per Share Value based on latest NOSH - 186,719
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.23 12.00 16.80 20.78 6.74 5.98 6.51 43.59%
EPS 0.81 2.54 4.34 8.20 0.75 -0.39 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1756 0.833 0.8159 0.8099 1.0144 0.3544 0.5314 154.82%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.28 0.31 0.30 0.28 0.23 0.34 -
P/RPS 4.48 1.58 1.21 0.94 3.45 1.36 2.20 60.31%
P/EPS 62.22 7.47 4.70 2.39 30.97 -20.78 -13.93 -
EY 1.61 13.38 21.29 41.87 3.23 -4.81 -7.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.25 0.24 0.23 0.23 0.27 -10.09%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 15/08/12 25/05/12 24/02/12 23/11/11 24/08/11 -
Price 0.26 0.28 0.31 0.32 0.30 0.25 0.25 -
P/RPS 4.16 1.58 1.21 1.01 3.70 1.48 1.62 86.98%
P/EPS 57.78 7.47 4.70 2.55 33.18 -22.59 -10.25 -
EY 1.73 13.38 21.29 39.25 3.01 -4.43 -9.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.25 0.26 0.25 0.25 0.20 3.29%

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