[MJPERAK] QoQ TTM Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -242.24%
YoY- -238.79%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,283 14,005 11,965 10,800 19,087 20,184 24,350 -23.51%
PBT -4,619 -3,964 -3,613 -3,710 2,861 4,233 4,781 -
Tax 920 1,366 -1,436 -1,491 -4,367 -4,345 -2,138 -
NP -3,699 -2,598 -5,049 -5,201 -1,506 -112 2,643 -
-
NP to SH -1,145 -2,653 -5,114 -5,267 -1,539 -158 2,609 -
-
Tax Rate - - - - 152.64% 102.65% 44.72% -
Total Cost 19,982 16,603 17,014 16,001 20,593 20,296 21,707 -5.36%
-
Net Worth 206,542 196,358 269,204 1,350,933 142,094 162,751 61,584 123.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 19 19 19 4 4 4 4 182.30%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 206,542 196,358 269,204 1,350,933 142,094 162,751 61,584 123.89%
NOSH 162,631 144,380 196,499 993,333 108,469 122,369 45,283 134.33%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -22.72% -18.55% -42.20% -48.16% -7.89% -0.55% 10.85% -
ROE -0.55% -1.35% -1.90% -0.39% -1.08% -0.10% 4.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.01 9.70 6.09 1.09 17.60 16.49 53.77 -67.36%
EPS -0.70 -1.84 -2.60 -0.53 -1.42 -0.13 5.76 -
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.01 0.00%
NAPS 1.27 1.36 1.37 1.36 1.31 1.33 1.36 -4.45%
Adjusted Per Share Value based on latest NOSH - 993,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.70 4.90 4.19 3.78 6.68 7.06 8.52 -23.48%
EPS -0.40 -0.93 -1.79 -1.84 -0.54 -0.06 0.91 -
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.7225 0.6869 0.9417 4.7256 0.4971 0.5693 0.2154 123.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.20 0.21 0.23 0.18 0.25 0.28 0.18 -
P/RPS 2.00 2.16 3.78 16.56 1.42 1.70 0.33 232.04%
P/EPS -28.41 -11.43 -8.84 -33.95 -17.62 -216.86 3.12 -
EY -3.52 -8.75 -11.32 -2.95 -5.68 -0.46 32.01 -
DY 0.06 0.06 0.04 0.00 0.02 0.01 0.06 0.00%
P/NAPS 0.16 0.15 0.17 0.13 0.19 0.21 0.13 14.83%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 25/05/10 23/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.44 0.21 0.19 0.23 0.28 0.42 0.20 -
P/RPS 4.39 2.16 3.12 21.15 1.59 2.55 0.37 419.42%
P/EPS -62.50 -11.43 -7.30 -43.38 -19.73 -325.29 3.47 -
EY -1.60 -8.75 -13.70 -2.31 -5.07 -0.31 28.81 -
DY 0.03 0.06 0.05 0.00 0.01 0.01 0.05 -28.84%
P/NAPS 0.35 0.15 0.14 0.17 0.21 0.32 0.15 75.83%

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