[MJPERAK] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.9%
YoY- 1039.25%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 16,630 21,531 32,115 32,426 34,249 31,039 19,537 -10.75%
PBT -4,810 -4,302 3,668 10,896 12,566 11,670 2,481 -
Tax 985 784 -1,361 -2,854 -3,121 -2,926 -714 -
NP -3,825 -3,518 2,307 8,042 9,445 8,744 1,767 -
-
NP to SH -3,828 -3,517 2,313 8,040 8,454 7,757 776 -
-
Tax Rate - - 37.10% 26.19% 24.84% 25.07% 28.78% -
Total Cost 20,455 25,049 29,808 24,384 24,804 22,295 17,770 10.44%
-
Net Worth 0 16,500 142,779 171,529 426,559 231,532 257,886 -
Dividend
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 0 16,500 142,779 171,529 426,559 231,532 257,886 -
NOSH 13,750 13,750 117,999 139,454 343,999 186,719 211,382 -85.47%
Ratio Analysis
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -23.00% -16.34% 7.18% 24.80% 27.58% 28.17% 9.04% -
ROE 0.00% -21.32% 1.62% 4.69% 1.98% 3.35% 0.30% -
Per Share
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 120.95 156.59 27.22 23.25 9.96 16.62 9.24 514.54%
EPS -27.84 -25.58 1.96 5.77 2.46 4.15 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.20 1.21 1.23 1.24 1.24 1.22 -
Adjusted Per Share Value based on latest NOSH - 139,454
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.85 7.57 11.29 11.40 12.04 10.91 6.87 -10.72%
EPS -1.35 -1.24 0.81 2.83 2.97 2.73 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.058 0.502 0.6031 1.4997 0.814 0.9067 -
Price Multiplier on Financial Quarter End Date
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/05/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.405 0.29 0.28 0.28 0.31 0.30 0.28 -
P/RPS 0.33 0.19 1.03 1.20 3.11 1.80 3.03 -79.09%
P/EPS -1.45 -1.13 14.28 4.86 12.61 7.22 76.27 -
EY -68.74 -88.20 7.00 20.59 7.93 13.85 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.24 0.23 0.23 0.25 0.24 0.23 -
Price Multiplier on Announcement Date
31/05/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date - 30/05/13 27/02/13 29/11/12 15/08/12 25/05/12 24/02/12 -
Price 0.00 0.355 0.26 0.28 0.31 0.32 0.30 -
P/RPS 0.00 0.23 0.96 1.20 3.11 1.93 3.25 -
P/EPS 0.00 -1.39 13.26 4.86 12.61 7.70 81.72 -
EY 0.00 -72.05 7.54 20.59 7.93 12.98 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.30 0.21 0.23 0.25 0.26 0.25 -

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