[MJPERAK] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -57.48%
YoY- 7.63%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 8,934 4,267 4,267 32,115 25,720 24,019 14,851 -33.42%
PBT 1,606 112 112 3,668 7,740 8,702 8,082 -72.56%
Tax -985 -74 -74 -1,361 -2,303 -2,494 -2,219 -47.80%
NP 621 38 38 2,307 5,437 6,208 5,863 -83.42%
-
NP to SH 632 33 33 2,313 5,440 6,207 5,863 -83.18%
-
Tax Rate 61.33% 66.07% 66.07% 37.10% 29.75% 28.66% 27.46% -
Total Cost 8,313 4,229 4,229 29,808 20,283 17,811 8,988 -6.05%
-
Net Worth 632,000 0 16,500 621,940 238,121 233,232 231,532 123.39%
Dividend
30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 632,000 0 16,500 621,940 238,121 233,232 231,532 123.39%
NOSH 526,666 13,750 13,750 514,000 193,594 188,090 186,719 129.33%
Ratio Analysis
30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.95% 0.89% 0.89% 7.18% 21.14% 25.85% 39.48% -
ROE 0.10% 0.00% 0.20% 0.37% 2.28% 2.66% 2.53% -
Per Share
30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.70 31.03 31.03 6.25 13.29 12.77 7.95 -70.90%
EPS 0.12 -0.24 -0.24 0.45 2.81 3.30 3.14 -92.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.00 1.20 1.21 1.23 1.24 1.24 -2.59%
Adjusted Per Share Value based on latest NOSH - 117,999
30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.13 1.49 1.49 11.23 9.00 8.40 5.19 -33.28%
EPS 0.22 0.01 0.01 0.81 1.90 2.17 2.05 -83.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2107 0.00 0.0577 2.1756 0.833 0.8159 0.8099 123.39%
Price Multiplier on Financial Quarter End Date
30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 31/05/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.38 0.405 0.29 0.28 0.28 0.31 0.30 -
P/RPS 22.40 1.31 0.93 4.48 2.11 2.43 3.77 316.35%
P/EPS 316.67 168.75 120.83 62.22 9.96 9.39 9.55 1548.73%
EY 0.32 0.59 0.83 1.61 10.04 10.65 10.47 -93.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 0.24 0.23 0.23 0.25 0.24 25.89%
Price Multiplier on Announcement Date
30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/08/13 - 30/05/13 27/02/13 29/11/12 15/08/12 25/05/12 -
Price 0.36 0.00 0.355 0.26 0.28 0.31 0.32 -
P/RPS 21.22 0.00 1.14 4.16 2.11 2.43 4.02 278.73%
P/EPS 300.00 0.00 147.92 57.78 9.96 9.39 10.19 1399.00%
EY 0.33 0.00 0.68 1.73 10.04 10.65 9.81 -93.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.00 0.30 0.21 0.23 0.25 0.26 12.13%

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