[MJPERAK] QoQ Quarter Result on 31-Dec-2011 [#4]

Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 312.7%
YoY- 168.6%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,701 9,168 14,851 6,706 3,524 5,958 3,349 -36.26%
PBT -962 620 8,082 3,156 708 -276 -1,107 -8.91%
Tax 191 -275 -2,219 -551 -76 -80 -7 -
NP -771 345 5,863 2,605 632 -356 -1,114 -21.70%
-
NP to SH -767 344 5,863 2,600 630 -353 -1,118 -22.16%
-
Tax Rate - 44.35% 27.46% 17.46% 10.73% - - -
Total Cost 2,472 8,823 8,988 4,101 2,892 6,314 4,463 -32.48%
-
Net Worth 171,529 426,559 231,532 257,886 1,089,000 83,920 139,473 14.74%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - 11 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 171,529 426,559 231,532 257,886 1,089,000 83,920 139,473 14.74%
NOSH 139,454 343,999 186,719 211,382 899,999 66,603 110,693 16.59%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -45.33% 3.76% 39.48% 38.85% 17.93% -5.98% -33.26% -
ROE -0.45% 0.08% 2.53% 1.01% 0.06% -0.42% -0.80% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.22 2.67 7.95 3.17 0.39 8.95 3.03 -45.38%
EPS -0.55 -0.10 3.14 1.23 0.07 -0.53 -1.01 -33.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 1.23 1.24 1.24 1.22 1.21 1.26 1.26 -1.58%
Adjusted Per Share Value based on latest NOSH - 211,382
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.60 3.21 5.19 2.35 1.23 2.08 1.17 -35.85%
EPS -0.27 0.12 2.05 0.91 0.22 -0.12 -0.39 -21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 1.4921 0.8099 0.9021 3.8093 0.2936 0.4879 14.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.28 0.31 0.30 0.28 0.23 0.34 0.41 -
P/RPS 22.96 11.63 3.77 8.83 58.74 3.80 13.55 41.99%
P/EPS -50.91 310.00 9.55 22.76 328.57 -64.15 -40.59 16.25%
EY -1.96 0.32 10.47 4.39 0.30 -1.56 -2.46 -14.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.23 0.25 0.24 0.23 0.19 0.27 0.33 -21.33%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 15/08/12 25/05/12 24/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.28 0.31 0.32 0.30 0.25 0.25 0.38 -
P/RPS 22.96 11.63 4.02 9.46 63.85 2.79 12.56 49.34%
P/EPS -50.91 310.00 10.19 24.39 357.14 -47.17 -37.62 22.27%
EY -1.96 0.32 9.81 4.10 0.28 -2.12 -2.66 -18.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.23 0.25 0.26 0.25 0.21 0.20 0.30 -16.19%

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