[MJPERAK] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 4.21%
YoY- 86.53%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 13,245 15,569 16,107 16,516 17,110 17,126 17,441 -16.72%
PBT -14,644 -6,600 -6,898 -7,233 -7,531 -55,088 -54,657 -58.34%
Tax 0 0 18 1,836 3,466 53,547 54,657 -
NP -14,644 -6,600 -6,880 -5,397 -4,065 -1,541 0 -
-
NP to SH -14,644 -6,600 -6,880 -7,214 -7,531 -54,825 -54,400 -58.20%
-
Tax Rate - - - - - - - -
Total Cost 27,889 22,169 22,987 21,913 21,175 18,667 17,441 36.62%
-
Net Worth -47,367 -36,794 -35,503 -34,040 -33,492 -30,893 -29,419 37.25%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -47,367 -36,794 -35,503 -34,040 -33,492 -30,893 -29,419 37.25%
NOSH 18,502 18,489 18,491 18,500 18,504 18,499 18,503 -0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -110.56% -42.39% -42.71% -32.68% -23.76% -9.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 71.58 84.20 87.11 89.28 92.46 92.58 94.26 -16.72%
EPS -79.14 -35.70 -37.21 -38.99 -40.70 -296.36 -294.01 -58.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.56 -1.99 -1.92 -1.84 -1.81 -1.67 -1.59 37.25%
Adjusted Per Share Value based on latest NOSH - 18,500
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.66 5.47 5.66 5.81 6.02 6.02 6.13 -16.66%
EPS -5.15 -2.32 -2.42 -2.54 -2.65 -19.28 -19.13 -58.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1665 -0.1294 -0.1248 -0.1197 -0.1178 -0.1086 -0.1034 37.26%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.51 0.51 0.93 0.76 1.74 1.36 1.19 -
P/RPS 0.71 0.61 1.07 0.85 1.88 1.47 1.26 -31.70%
P/EPS -0.64 -1.43 -2.50 -1.95 -4.28 -0.46 -0.40 36.68%
EY -155.19 -69.99 -40.01 -51.31 -23.39 -217.91 -247.06 -26.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 29/05/02 28/02/02 21/11/01 30/08/01 -
Price 0.51 0.51 0.51 0.72 1.19 1.74 1.86 -
P/RPS 0.71 0.61 0.59 0.81 1.29 1.88 1.97 -49.26%
P/EPS -0.64 -1.43 -1.37 -1.85 -2.92 -0.59 -0.63 1.05%
EY -155.19 -69.99 -72.95 -54.16 -34.20 -170.32 -158.07 -1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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