[MJPERAK] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -106.06%
YoY- -102.44%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 11,965 10,800 19,087 20,184 24,350 27,277 37,223 -53.10%
PBT -3,613 -3,710 2,861 4,233 4,781 6,323 12,782 -
Tax -1,436 -1,491 -4,367 -4,345 -2,138 -2,491 -5,872 -60.92%
NP -5,049 -5,201 -1,506 -112 2,643 3,832 6,910 -
-
NP to SH -5,114 -5,267 -1,539 -158 2,609 3,795 6,853 -
-
Tax Rate - - 152.64% 102.65% 44.72% 39.40% 45.94% -
Total Cost 17,014 16,001 20,593 20,296 21,707 23,445 30,313 -31.98%
-
Net Worth 269,204 1,350,933 142,094 162,751 61,584 253,475 81,217 122.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 19 4 4 4 4 - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.17% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 269,204 1,350,933 142,094 162,751 61,584 253,475 81,217 122.47%
NOSH 196,499 993,333 108,469 122,369 45,283 186,379 61,065 118.11%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -42.20% -48.16% -7.89% -0.55% 10.85% 14.05% 18.56% -
ROE -1.90% -0.39% -1.08% -0.10% 4.24% 1.50% 8.44% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.09 1.09 17.60 16.49 53.77 14.64 60.96 -78.49%
EPS -2.60 -0.53 -1.42 -0.13 5.76 2.04 11.22 -
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.37 1.36 1.31 1.33 1.36 1.36 1.33 1.99%
Adjusted Per Share Value based on latest NOSH - 122,369
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.21 3.80 6.71 7.10 8.56 9.59 13.09 -53.09%
EPS -1.80 -1.85 -0.54 -0.06 0.92 1.33 2.41 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9465 4.7498 0.4996 0.5722 0.2165 0.8912 0.2856 122.44%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.23 0.18 0.25 0.28 0.18 0.19 0.29 -
P/RPS 3.78 16.56 1.42 1.70 0.33 1.30 0.48 296.32%
P/EPS -8.84 -33.95 -17.62 -216.86 3.12 9.33 2.58 -
EY -11.32 -2.95 -5.68 -0.46 32.01 10.72 38.70 -
DY 0.04 0.00 0.02 0.01 0.06 0.00 0.00 -
P/NAPS 0.17 0.13 0.19 0.21 0.13 0.14 0.22 -15.80%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 13/11/08 -
Price 0.19 0.23 0.28 0.42 0.20 0.18 0.20 -
P/RPS 3.12 21.15 1.59 2.55 0.37 1.23 0.33 347.73%
P/EPS -7.30 -43.38 -19.73 -325.29 3.47 8.84 1.78 -
EY -13.70 -2.31 -5.07 -0.31 28.81 11.31 56.11 -
DY 0.05 0.00 0.01 0.01 0.05 0.00 0.00 -
P/NAPS 0.14 0.17 0.21 0.32 0.15 0.13 0.15 -4.49%

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