[MJPERAK] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -1.5%
YoY- -106.03%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,806 3,874 7,354 11,253 13,245 15,569 16,107 -76.65%
PBT -10,332 -16,240 -15,435 -14,863 -14,644 -6,600 -6,898 30.81%
Tax 0 0 0 0 0 0 18 -
NP -10,332 -16,240 -15,435 -14,863 -14,644 -6,600 -6,880 31.04%
-
NP to SH -10,332 -16,240 -15,435 -14,863 -14,644 -6,600 -6,880 31.04%
-
Tax Rate - - - - - - - -
Total Cost 12,138 20,114 22,789 26,116 27,889 22,169 22,987 -34.59%
-
Net Worth -57,341 -53,083 -50,866 -48,862 -47,367 -36,794 -35,503 37.53%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -57,341 -53,083 -50,866 -48,862 -47,367 -36,794 -35,503 37.53%
NOSH 18,497 18,495 18,496 18,508 18,502 18,489 18,491 0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -572.09% -419.20% -209.89% -132.08% -110.56% -42.39% -42.71% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.76 20.95 39.76 60.80 71.58 84.20 87.11 -76.66%
EPS -55.86 -87.80 -83.45 -80.30 -79.14 -35.70 -37.21 31.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.10 -2.87 -2.75 -2.64 -2.56 -1.99 -1.92 37.50%
Adjusted Per Share Value based on latest NOSH - 18,508
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.63 1.36 2.59 3.96 4.66 5.47 5.66 -76.76%
EPS -3.63 -5.71 -5.43 -5.23 -5.15 -2.32 -2.42 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2016 -0.1866 -0.1788 -0.1718 -0.1665 -0.1294 -0.1248 37.55%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.51 0.51 0.51 0.51 0.51 0.51 0.93 -
P/RPS 5.22 2.43 1.28 0.84 0.71 0.61 1.07 186.81%
P/EPS -0.91 -0.58 -0.61 -0.64 -0.64 -1.43 -2.50 -48.92%
EY -109.52 -172.16 -163.62 -157.46 -155.19 -69.99 -40.01 95.32%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/01/04 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.51 0.51 0.51 0.51 0.51 0.51 0.51 -
P/RPS 5.22 2.43 1.28 0.84 0.71 0.61 0.59 326.07%
P/EPS -0.91 -0.58 -0.61 -0.64 -0.64 -1.43 -1.37 -23.81%
EY -109.52 -172.16 -163.62 -157.46 -155.19 -69.99 -72.95 31.01%
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