[MJPERAK] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.95%
YoY- -2281.82%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 11,606 11,393 3,460 4,244 10,224 11,837 17,868 -24.93%
PBT 4,692 4,869 -2,058 -2,892 -2,614 -569 3,212 28.65%
Tax -672 -945 -34 0 -493 -1,072 -1,970 -51.08%
NP 4,020 3,924 -2,092 -2,892 -3,107 -1,641 1,242 118.34%
-
NP to SH 4,037 3,940 -2,068 -2,880 -3,095 -1,601 1,264 116.41%
-
Tax Rate 14.32% 19.41% - - - - 61.33% -
Total Cost 7,586 7,469 5,552 7,136 13,331 13,478 16,626 -40.64%
-
Net Worth 234,472 211,438 208,646 208,615 184,727 155,734 632,000 -48.27%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 234,472 211,438 208,646 208,615 184,727 155,734 632,000 -48.27%
NOSH 203,888 257,052 184,642 184,615 162,041 131,977 526,666 -46.79%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 34.64% 34.44% -60.46% -68.14% -30.39% -13.87% 6.95% -
ROE 1.72% 1.86% -0.99% -1.38% -1.68% -1.03% 0.20% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.69 6.20 1.87 2.30 6.31 8.97 3.39 41.10%
EPS 1.98 1.85 -1.12 -1.56 -1.91 -1.21 0.24 306.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.13 1.13 1.14 1.18 1.20 -2.78%
Adjusted Per Share Value based on latest NOSH - 184,615
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.08 4.01 1.22 1.49 3.59 4.16 6.28 -24.92%
EPS 1.42 1.39 -0.73 -1.01 -1.09 -0.56 0.44 117.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8244 0.7434 0.7336 0.7335 0.6495 0.5475 2.2221 -48.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.31 0.395 0.445 0.43 0.51 0.36 0.38 -
P/RPS 5.45 6.37 23.75 18.71 8.08 4.01 11.20 -38.05%
P/EPS 15.66 18.43 -39.73 -27.56 -26.70 -29.67 158.33 -78.52%
EY 6.39 5.43 -2.52 -3.63 -3.75 -3.37 0.63 366.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.39 0.38 0.45 0.31 0.32 -10.68%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 27/05/14 25/02/14 29/11/13 30/08/13 -
Price 0.36 0.37 0.425 0.435 0.46 0.515 0.36 -
P/RPS 6.32 5.97 22.68 18.92 7.29 5.74 10.61 -29.13%
P/EPS 18.18 17.27 -37.95 -27.88 -24.08 -42.45 150.00 -75.41%
EY 5.50 5.79 -2.64 -3.59 -4.15 -2.36 0.67 305.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.38 0.38 0.40 0.44 0.30 2.20%

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