[MJPERAK] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -94.29%
YoY- -99.44%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 11,837 17,868 17,068 17,068 32,115 34,293 48,038 -67.33%
PBT -569 3,212 448 448 3,668 10,320 17,404 -
Tax -1,072 -1,970 -296 -296 -1,361 -3,070 -4,988 -70.71%
NP -1,641 1,242 152 152 2,307 7,249 12,416 -
-
NP to SH -1,601 1,264 132 132 2,313 7,253 12,414 -
-
Tax Rate - 61.33% 66.07% 66.07% 37.10% 29.75% 28.66% -
Total Cost 13,478 16,626 16,916 16,916 29,808 27,044 35,622 -53.98%
-
Net Worth 155,734 632,000 0 16,500 621,940 238,120 233,232 -27.57%
Dividend
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 155,734 632,000 0 16,500 621,940 238,120 233,232 -27.57%
NOSH 131,977 526,666 13,750 13,750 514,000 193,594 188,090 -24.64%
Ratio Analysis
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -13.87% 6.95% 0.89% 0.89% 7.18% 21.14% 25.85% -
ROE -1.03% 0.20% 0.00% 0.80% 0.37% 3.05% 5.32% -
Per Share
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.97 3.39 124.13 124.13 6.25 17.71 25.54 -56.64%
EPS -1.21 0.24 -0.96 -0.96 0.45 3.75 6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.20 0.00 1.20 1.21 1.23 1.24 -3.88%
Adjusted Per Share Value based on latest NOSH - 13,750
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.16 6.28 6.00 6.00 11.29 12.06 16.89 -67.34%
EPS -0.56 0.44 0.05 0.05 0.81 2.55 4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5475 2.2221 0.00 0.058 2.1867 0.8372 0.82 -27.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 31/05/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.36 0.38 0.405 0.29 0.28 0.28 0.31 -
P/RPS 4.01 11.20 0.33 0.23 4.48 1.58 1.21 160.37%
P/EPS -29.67 158.33 42.19 30.21 62.22 7.47 4.70 -
EY -3.37 0.63 2.37 3.31 1.61 13.38 21.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.00 0.24 0.23 0.23 0.25 18.74%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 29/11/13 30/08/13 - 30/05/13 27/02/13 29/11/12 15/08/12 -
Price 0.515 0.36 0.00 0.355 0.26 0.28 0.31 -
P/RPS 5.74 10.61 0.00 0.29 4.16 1.58 1.21 246.74%
P/EPS -42.45 150.00 0.00 36.98 57.78 7.47 4.70 -
EY -2.36 0.67 0.00 2.70 1.73 13.38 21.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.30 0.00 0.30 0.21 0.23 0.25 57.06%

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