[MJPERAK] QoQ 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- -307.69%
YoY- -220.27%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,667 4,267 4,267 6,395 1,701 9,168 14,851 -60.40%
PBT 1,494 112 112 -4,072 -962 620 8,082 -74.10%
Tax -911 -74 -74 942 191 -275 -2,219 -50.96%
NP 583 38 38 -3,130 -771 345 5,863 -84.23%
-
NP to SH 599 33 33 -3,127 -767 344 5,863 -83.89%
-
Tax Rate 60.98% 66.07% 66.07% - - 44.35% 27.46% -
Total Cost 4,084 4,229 4,229 9,525 2,472 8,823 8,988 -46.81%
-
Net Worth 653,454 0 16,500 142,779 171,529 426,559 231,532 129.44%
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 653,454 0 16,500 142,779 171,529 426,559 231,532 129.44%
NOSH 544,545 13,750 13,750 117,999 139,454 343,999 186,719 135.54%
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 12.49% 0.89% 0.89% -48.94% -45.33% 3.76% 39.48% -
ROE 0.09% 0.00% 0.20% -2.19% -0.45% 0.08% 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 0.86 31.03 31.03 5.42 1.22 2.67 7.95 -83.13%
EPS 0.11 -0.24 -0.24 -2.65 -0.55 -0.10 3.14 -93.16%
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 1.63 1.49 1.49 2.24 0.60 3.21 5.19 -60.42%
EPS 0.21 0.01 0.01 -1.09 -0.27 0.12 2.05 -83.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2858 0.00 0.0577 0.4994 0.60 1.4921 0.8099 129.44%
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 44.34 1.31 0.93 5.17 22.96 11.63 3.77 619.17%
P/EPS 345.45 168.75 120.83 -10.57 -50.91 310.00 9.55 1667.62%
EY 0.29 0.59 0.83 -9.46 -1.96 0.32 10.47 -94.33%
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 42.00 0.00 1.14 4.80 22.96 11.63 4.02 554.13%
P/EPS 327.27 0.00 147.92 -9.81 -50.91 310.00 10.19 1507.11%
EY 0.31 0.00 0.68 -10.19 -1.96 0.32 9.81 -93.70%
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