[MJPERAK] QoQ Quarter Result on 31-Mar-2012 [#1]

Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 125.5%
YoY- 624.42%
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 6,395 1,701 9,168 14,851 6,706 3,524 5,958 4.80%
PBT -4,072 -962 620 8,082 3,156 708 -276 496.65%
Tax 942 191 -275 -2,219 -551 -76 -80 -
NP -3,130 -771 345 5,863 2,605 632 -356 323.18%
-
NP to SH -3,127 -767 344 5,863 2,600 630 -353 325.30%
-
Tax Rate - - 44.35% 27.46% 17.46% 10.73% - -
Total Cost 9,525 2,472 8,823 8,988 4,101 2,892 6,314 31.37%
-
Net Worth 142,779 171,529 426,559 231,532 257,886 1,089,000 83,920 42.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 142,779 171,529 426,559 231,532 257,886 1,089,000 83,920 42.28%
NOSH 117,999 139,454 343,999 186,719 211,382 899,999 66,603 46.16%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -48.94% -45.33% 3.76% 39.48% 38.85% 17.93% -5.98% -
ROE -2.19% -0.45% 0.08% 2.53% 1.01% 0.06% -0.42% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.42 1.22 2.67 7.95 3.17 0.39 8.95 -28.31%
EPS -2.65 -0.55 -0.10 3.14 1.23 0.07 -0.53 190.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.24 1.24 1.22 1.21 1.26 -2.65%
Adjusted Per Share Value based on latest NOSH - 186,719
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.24 0.60 3.21 5.19 2.35 1.23 2.08 5.04%
EPS -1.09 -0.27 0.12 2.05 0.91 0.22 -0.12 332.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.60 1.4921 0.8099 0.9021 3.8093 0.2936 42.26%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.28 0.31 0.30 0.28 0.23 0.34 -
P/RPS 5.17 22.96 11.63 3.77 8.83 58.74 3.80 22.66%
P/EPS -10.57 -50.91 310.00 9.55 22.76 328.57 -64.15 -69.78%
EY -9.46 -1.96 0.32 10.47 4.39 0.30 -1.56 230.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.25 0.24 0.23 0.19 0.27 -10.09%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 15/08/12 25/05/12 24/02/12 23/11/11 24/08/11 -
Price 0.26 0.28 0.31 0.32 0.30 0.25 0.25 -
P/RPS 4.80 22.96 11.63 4.02 9.46 63.85 2.79 43.34%
P/EPS -9.81 -50.91 310.00 10.19 24.39 357.14 -47.17 -64.73%
EY -10.19 -1.96 0.32 9.81 4.10 0.28 -2.12 183.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.25 0.26 0.25 0.21 0.20 3.29%

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