[MJPERAK] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -27.29%
YoY- 176.94%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 44,239 46,974 42,125 18,138 8,671 0 0 -
PBT 11,386 17,464 15,270 3,493 5,533 0 -1,942 -
Tax -4,865 -5,627 -4,875 -494 -1,416 0 0 -
NP 6,521 11,837 10,395 2,999 4,117 0 -1,942 -
-
NP to SH 6,477 11,794 10,368 2,986 4,107 0 -1,942 -
-
Tax Rate 42.73% 32.22% 31.93% 14.14% 25.59% - - -
Total Cost 37,718 35,137 31,730 15,139 4,554 0 1,942 623.85%
-
Net Worth 103,825 658,910 217,991 96,589 243,028 0 9,943 378.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 103,825 658,910 217,991 96,589 243,028 0 9,943 378.42%
NOSH 78,064 491,724 165,145 76,054 188,394 7,955 7,954 359.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.74% 25.20% 24.68% 16.53% 47.48% 0.00% 0.00% -
ROE 6.24% 1.79% 4.76% 3.09% 1.69% 0.00% -19.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.67 9.55 25.51 23.85 4.60 0.00 0.00 -
EPS 8.30 2.40 6.28 3.93 2.18 0.00 -24.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.34 1.32 1.27 1.29 0.00 1.25 4.22%
Adjusted Per Share Value based on latest NOSH - 76,054
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.47 16.43 14.74 6.34 3.03 0.00 0.00 -
EPS 2.27 4.13 3.63 1.04 1.44 0.00 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3632 2.3049 0.7625 0.3379 0.8501 0.00 0.0348 378.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.40 0.31 0.37 0.62 0.77 0.22 0.22 -
P/RPS 0.71 3.25 1.45 2.60 16.73 0.00 0.00 -
P/EPS 4.82 12.92 5.89 15.79 35.32 0.00 -0.90 -
EY 20.74 7.74 16.97 6.33 2.83 0.00 -110.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.28 0.49 0.60 0.00 0.18 40.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 30/05/08 28/02/08 16/11/07 29/08/07 24/05/07 27/02/07 -
Price 0.40 0.40 0.26 0.45 0.64 0.22 0.22 -
P/RPS 0.71 4.19 1.02 1.89 13.91 0.00 0.00 -
P/EPS 4.82 16.68 4.14 11.46 29.36 0.00 -0.90 -
EY 20.74 6.00 24.15 8.72 3.41 0.00 -110.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.20 0.35 0.50 0.00 0.18 40.61%

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