[MJPERAK] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 48.12%
YoY- -1579.11%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 16,335 16,073 16,283 14,005 11,965 10,800 19,087 -9.86%
PBT -4,777 -2,921 -4,619 -3,964 -3,613 -3,710 2,861 -
Tax -122 -459 920 1,366 -1,436 -1,491 -4,367 -90.81%
NP -4,899 -3,380 -3,699 -2,598 -5,049 -5,201 -1,506 119.70%
-
NP to SH -2,284 -773 -1,145 -2,653 -5,114 -5,267 -1,539 30.13%
-
Tax Rate - - - - - - 152.64% -
Total Cost 21,234 19,453 19,982 16,603 17,014 16,001 20,593 2.06%
-
Net Worth 139,473 158,888 206,542 196,358 269,204 1,350,933 142,094 -1.23%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 19 19 19 19 4 4 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 139,473 158,888 206,542 196,358 269,204 1,350,933 142,094 -1.23%
NOSH 110,693 158,888 162,631 144,380 196,499 993,333 108,469 1.36%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -29.99% -21.03% -22.72% -18.55% -42.20% -48.16% -7.89% -
ROE -1.64% -0.49% -0.55% -1.35% -1.90% -0.39% -1.08% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 14.76 10.12 10.01 9.70 6.09 1.09 17.60 -11.07%
EPS -2.06 -0.49 -0.70 -1.84 -2.60 -0.53 -1.42 28.17%
DPS 0.00 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 1.26 1.00 1.27 1.36 1.37 1.36 1.31 -2.56%
Adjusted Per Share Value based on latest NOSH - 144,380
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.74 5.65 5.72 4.92 4.21 3.80 6.71 -9.89%
EPS -0.80 -0.27 -0.40 -0.93 -1.80 -1.85 -0.54 29.98%
DPS 0.00 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.4904 0.5586 0.7262 0.6904 0.9465 4.7498 0.4996 -1.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.41 0.43 0.20 0.21 0.23 0.18 0.25 -
P/RPS 2.78 4.25 2.00 2.16 3.78 16.56 1.42 56.56%
P/EPS -19.87 -88.39 -28.41 -11.43 -8.84 -33.95 -17.62 8.34%
EY -5.03 -1.13 -3.52 -8.75 -11.32 -2.95 -5.68 -7.78%
DY 0.00 0.03 0.06 0.06 0.04 0.00 0.02 -
P/NAPS 0.33 0.43 0.16 0.15 0.17 0.13 0.19 44.53%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 29/11/10 25/08/10 25/05/10 23/02/10 26/11/09 -
Price 0.38 0.46 0.44 0.21 0.19 0.23 0.28 -
P/RPS 2.58 4.55 4.39 2.16 3.12 21.15 1.59 38.12%
P/EPS -18.42 -94.55 -62.50 -11.43 -7.30 -43.38 -19.73 -4.48%
EY -5.43 -1.06 -1.60 -8.75 -13.70 -2.31 -5.07 4.68%
DY 0.00 0.03 0.03 0.06 0.05 0.00 0.01 -
P/NAPS 0.30 0.46 0.35 0.15 0.14 0.17 0.21 26.87%

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