[MJPERAK] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 278.47%
YoY- 201.94%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,168 14,851 6,706 3,524 5,958 3,349 5,544 39.88%
PBT 620 8,082 3,156 708 -276 -1,107 445 24.76%
Tax -275 -2,219 -551 -76 -80 -7 497 -
NP 345 5,863 2,605 632 -356 -1,114 942 -48.84%
-
NP to SH 344 5,863 2,600 630 -353 -1,118 968 -49.86%
-
Tax Rate 44.35% 27.46% 17.46% 10.73% - - -111.69% -
Total Cost 8,823 8,988 4,101 2,892 6,314 4,463 4,602 54.38%
-
Net Worth 426,559 231,532 257,886 1,089,000 83,920 139,473 158,888 93.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - 11 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 426,559 231,532 257,886 1,089,000 83,920 139,473 158,888 93.27%
NOSH 343,999 186,719 211,382 899,999 66,603 110,693 158,888 67.43%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.76% 39.48% 38.85% 17.93% -5.98% -33.26% 16.99% -
ROE 0.08% 2.53% 1.01% 0.06% -0.42% -0.80% 0.61% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.67 7.95 3.17 0.39 8.95 3.03 3.49 -16.36%
EPS -0.10 3.14 1.23 0.07 -0.53 -1.01 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.24 1.24 1.22 1.21 1.26 1.26 1.00 15.43%
Adjusted Per Share Value based on latest NOSH - 899,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.22 5.22 2.36 1.24 2.09 1.18 1.95 39.74%
EPS 0.12 2.06 0.91 0.22 -0.12 -0.39 0.34 -50.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4997 0.814 0.9067 3.8288 0.2951 0.4904 0.5586 93.28%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.31 0.30 0.28 0.23 0.34 0.41 0.43 -
P/RPS 11.63 3.77 8.83 58.74 3.80 13.55 12.32 -3.77%
P/EPS 310.00 9.55 22.76 328.57 -64.15 -40.59 70.58 168.43%
EY 0.32 10.47 4.39 0.30 -1.56 -2.46 1.42 -63.00%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.25 0.24 0.23 0.19 0.27 0.33 0.43 -30.36%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 25/05/12 24/02/12 23/11/11 24/08/11 25/05/11 25/02/11 -
Price 0.31 0.32 0.30 0.25 0.25 0.38 0.46 -
P/RPS 11.63 4.02 9.46 63.85 2.79 12.56 13.18 -8.00%
P/EPS 310.00 10.19 24.39 357.14 -47.17 -37.62 75.51 156.61%
EY 0.32 9.81 4.10 0.28 -2.12 -2.66 1.32 -61.15%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.25 0.26 0.25 0.21 0.20 0.30 0.46 -33.42%

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