[MJPERAK] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -44.98%
YoY- 142.31%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 6,749 6,316 4,960 10,891 10,780 11,343 9,628 -21.07%
PBT 24,404 24,223 -4,400 2,656 4,306 4,699 1,472 549.07%
Tax -11,683 -11,681 21 -663 -675 -676 -416 822.06%
NP 12,721 12,542 -4,379 1,993 3,631 4,023 1,056 424.70%
-
NP to SH 12,736 12,557 -4,356 2,011 3,655 4,045 1,089 414.46%
-
Tax Rate 47.87% 48.22% - 24.96% 15.68% 14.39% 28.26% -
Total Cost -5,972 -6,226 9,339 8,898 7,149 7,320 8,572 -
-
Net Worth 222,241 302,144 105,239 174,720 210,626 327,447 211,438 3.37%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 222,241 302,144 105,239 174,720 210,626 327,447 211,438 3.37%
NOSH 198,430 267,384 101,191 156,000 184,760 284,736 257,052 -15.83%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 188.49% 198.58% -88.29% 18.30% 33.68% 35.47% 10.97% -
ROE 5.73% 4.16% -4.14% 1.15% 1.74% 1.24% 0.52% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.40 2.36 4.90 6.98 5.83 3.98 5.24 -25.03%
EPS 6.42 4.70 -4.30 1.29 1.98 1.42 0.59 390.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.04 1.12 1.14 1.15 1.15 -1.74%
Adjusted Per Share Value based on latest NOSH - 156,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.37 2.22 1.74 3.83 3.79 3.99 3.39 -21.21%
EPS 4.48 4.41 -1.53 0.71 1.29 1.42 0.38 417.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7814 1.0623 0.37 0.6143 0.7405 1.1513 0.7434 3.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.32 0.33 0.325 0.405 0.355 0.31 0.395 -
P/RPS 9.41 13.97 6.63 5.80 6.08 7.78 7.54 15.90%
P/EPS 4.99 7.03 -7.55 31.42 17.95 21.82 66.69 -82.21%
EY 20.06 14.23 -13.25 3.18 5.57 4.58 1.50 462.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.31 0.36 0.31 0.27 0.34 -10.05%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 29/02/16 30/11/15 28/08/15 27/05/15 26/02/15 27/11/14 -
Price 0.35 0.285 0.315 0.285 0.415 0.36 0.37 -
P/RPS 10.29 12.07 6.43 4.08 7.11 9.04 7.07 28.39%
P/EPS 5.45 6.07 -7.32 22.11 20.98 25.34 62.47 -80.30%
EY 18.34 16.48 -13.67 4.52 4.77 3.95 1.60 407.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.30 0.25 0.36 0.31 0.32 -2.09%

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