[MJPERAK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -44.44%
YoY- -384.48%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 19,279 12,830 9,306 3,349 16,072 10,528 6,896 98.08%
PBT 2,166 -675 -1,383 -1,107 -2,921 -3,366 -696 -
Tax -8 -163 -87 -7 -460 -957 -404 -92.62%
NP 2,158 -838 -1,470 -1,114 -3,381 -4,323 -1,100 -
-
NP to SH 2,149 -841 -1,471 -1,118 -774 -1,741 -1,124 -
-
Tax Rate 0.37% - - - - - - -
Total Cost 17,121 13,668 10,776 4,463 19,453 14,851 7,996 65.89%
-
Net Worth 289,997 101,325 151,922 139,473 207,623 206,642 198,348 28.72%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 11 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 289,997 101,325 151,922 139,473 207,623 206,642 198,348 28.72%
NOSH 237,702 101,325 120,573 110,693 163,483 162,710 145,844 38.37%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.19% -6.53% -15.80% -33.26% -21.04% -41.06% -15.95% -
ROE 0.74% -0.83% -0.97% -0.80% -0.37% -0.84% -0.57% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.11 12.66 7.72 3.03 9.83 6.47 4.73 43.11%
EPS 0.73 -0.83 -1.22 -1.01 -0.47 -1.07 -0.77 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.22 1.00 1.26 1.26 1.27 1.27 1.36 -6.96%
Adjusted Per Share Value based on latest NOSH - 110,693
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.74 4.49 3.26 1.17 5.62 3.68 2.41 98.12%
EPS 0.75 -0.29 -0.51 -0.39 -0.27 -0.61 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0144 0.3544 0.5314 0.4879 0.7263 0.7228 0.6938 28.73%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.28 0.23 0.34 0.41 0.43 0.20 0.21 -
P/RPS 3.45 1.82 4.41 13.55 4.37 3.09 4.44 -15.44%
P/EPS 30.97 -27.71 -27.87 -40.59 -90.82 -18.69 -27.25 -
EY 3.23 -3.61 -3.59 -2.46 -1.10 -5.35 -3.67 -
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.27 0.33 0.34 0.16 0.15 32.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 23/11/11 24/08/11 25/05/11 25/02/11 29/11/10 25/08/10 -
Price 0.30 0.25 0.25 0.38 0.46 0.44 0.21 -
P/RPS 3.70 1.97 3.24 12.56 4.68 6.80 4.44 -11.41%
P/EPS 33.18 -30.12 -20.49 -37.62 -97.16 -41.12 -27.25 -
EY 3.01 -3.32 -4.88 -2.66 -1.03 -2.43 -3.67 -
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.20 0.30 0.36 0.35 0.15 40.44%

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