[MJPERAK] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -95.38%
YoY- 140.82%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 29,703 18,499 15,952 13,447 35,728 16,812 4,842 234.00%
PBT 14,605 21,905 2,101 2,365 41,541 -2,143 -5,814 -
Tax -1,408 -827 -409 -848 -5,769 -1,211 -26 1321.00%
NP 13,197 21,078 1,692 1,517 35,772 -3,354 -5,840 -
-
NP to SH 14,122 21,653 2,156 1,670 36,133 -3,124 -5,359 -
-
Tax Rate 9.64% 3.78% 19.47% 35.86% 13.89% - - -
Total Cost 16,506 -2,579 14,260 11,930 -44 20,166 10,682 33.55%
-
Net Worth 213,316 221,849 201,874 201,874 201,042 178,389 175,309 13.93%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 213,316 221,849 201,874 201,874 201,042 178,389 175,309 13.93%
NOSH 284,421 284,421 284,421 284,329 283,242 283,157 282,757 0.39%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 44.43% 113.94% 10.61% 11.28% 100.12% -19.95% -120.61% -
ROE 6.62% 9.76% 1.07% 0.83% 17.97% -1.75% -3.06% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.44 6.50 5.61 4.73 12.62 5.94 1.71 232.94%
EPS 4.97 7.61 0.76 0.59 12.76 -1.10 -1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.78 0.71 0.71 0.71 0.63 0.62 13.49%
Adjusted Per Share Value based on latest NOSH - 284,329
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.44 6.50 5.61 4.73 12.56 5.91 1.70 234.24%
EPS 4.97 7.61 0.76 0.59 12.70 -1.10 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.78 0.7098 0.7098 0.7068 0.6272 0.6164 13.93%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.37 0.37 0.36 0.415 0.435 0.42 0.35 -
P/RPS 3.54 5.69 6.42 8.77 3.45 7.07 20.44 -68.83%
P/EPS 7.45 4.86 47.48 70.66 3.41 -38.07 -18.47 -
EY 13.42 20.58 2.11 1.42 29.33 -2.63 -5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.51 0.58 0.61 0.67 0.56 -8.49%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/09/21 23/06/21 29/03/21 24/11/20 27/08/20 -
Price 0.365 0.365 0.37 0.39 0.385 0.37 0.365 -
P/RPS 3.50 5.61 6.59 8.25 3.05 6.23 21.31 -69.91%
P/EPS 7.35 4.79 48.80 66.40 3.02 -33.54 -19.26 -
EY 13.60 20.86 2.05 1.51 33.14 -2.98 -5.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.52 0.55 0.54 0.59 0.59 -11.61%

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