[MJPERAK] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 46.25%
YoY- -30.82%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 25,808 29,054 5,248 5,000 11,226 9,646 9,250 97.81%
PBT 5,023 16,202 -6,442 -5,640 -10,258 -7,085 -4,962 -
Tax -1,958 -2,610 -118 0 -328 -1 -4 6041.42%
NP 3,065 13,592 -6,560 -5,640 -10,586 -7,086 -4,966 -
-
NP to SH 3,059 13,834 -6,188 -5,688 -10,583 -7,082 -4,966 -
-
Tax Rate 38.98% 16.11% - - - - - -
Total Cost 22,743 15,462 11,808 10,640 21,812 16,733 14,216 36.67%
-
Net Worth 179,936 218,494 205,641 205,641 208,212 213,353 215,924 -11.41%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 179,936 218,494 205,641 205,641 208,212 213,353 215,924 -11.41%
NOSH 257,052 257,052 257,052 257,052 257,052 257,052 257,052 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.88% 46.78% -125.00% -112.80% -94.30% -73.46% -53.69% -
ROE 1.70% 6.33% -3.01% -2.77% -5.08% -3.32% -2.30% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.04 11.30 2.04 1.95 4.37 3.75 3.60 97.76%
EPS 1.19 5.39 -2.40 -2.20 -4.12 -2.76 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.85 0.80 0.80 0.81 0.83 0.84 -11.41%
Adjusted Per Share Value based on latest NOSH - 257,052
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.07 10.22 1.85 1.76 3.95 3.39 3.25 97.85%
EPS 1.08 4.86 -2.18 -2.00 -3.72 -2.49 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6326 0.7682 0.723 0.723 0.7321 0.7501 0.7592 -11.42%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.215 0.30 0.265 0.305 0.355 0.39 0.555 -
P/RPS 2.14 2.65 12.98 15.68 8.13 10.39 15.42 -73.09%
P/EPS 18.07 5.57 -11.01 -13.78 -8.62 -14.15 -28.73 -
EY 5.54 17.94 -9.08 -7.26 -11.60 -7.06 -3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.33 0.38 0.44 0.47 0.66 -39.49%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 27/08/18 21/05/18 26/02/18 28/11/17 29/08/17 -
Price 0.23 0.215 0.34 0.28 0.315 0.36 0.405 -
P/RPS 2.29 1.90 16.65 14.39 7.21 9.59 11.25 -65.29%
P/EPS 19.33 3.99 -14.12 -12.65 -7.65 -13.07 -20.96 -
EY 5.17 25.03 -7.08 -7.90 -13.07 -7.65 -4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.43 0.35 0.39 0.43 0.48 -22.05%

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