[MJPERAK] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 13.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 27,277 37,223 44,239 46,974 42,125 18,138 8,671 113.94%
PBT 6,323 12,782 11,386 17,464 15,270 3,493 5,533 9.26%
Tax -2,491 -5,872 -4,865 -5,627 -4,875 -494 -1,416 45.47%
NP 3,832 6,910 6,521 11,837 10,395 2,999 4,117 -4.64%
-
NP to SH 3,795 6,853 6,477 11,794 10,368 2,986 4,107 -5.10%
-
Tax Rate 39.40% 45.94% 42.73% 32.22% 31.93% 14.14% 25.59% -
Total Cost 23,445 30,313 37,718 35,137 31,730 15,139 4,554 196.67%
-
Net Worth 253,475 81,217 103,825 658,910 217,991 96,589 243,028 2.83%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 253,475 81,217 103,825 658,910 217,991 96,589 243,028 2.83%
NOSH 186,379 61,065 78,064 491,724 165,145 76,054 188,394 -0.71%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.05% 18.56% 14.74% 25.20% 24.68% 16.53% 47.48% -
ROE 1.50% 8.44% 6.24% 1.79% 4.76% 3.09% 1.69% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.64 60.96 56.67 9.55 25.51 23.85 4.60 115.60%
EPS 2.04 11.22 8.30 2.40 6.28 3.93 2.18 -4.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.33 1.34 1.32 1.27 1.29 3.56%
Adjusted Per Share Value based on latest NOSH - 491,724
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.54 13.02 15.47 16.43 14.74 6.34 3.03 114.07%
EPS 1.33 2.40 2.27 4.13 3.63 1.04 1.44 -5.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8867 0.2841 0.3632 2.3049 0.7625 0.3379 0.8501 2.83%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.19 0.29 0.40 0.31 0.37 0.62 0.77 -
P/RPS 1.30 0.48 0.71 3.25 1.45 2.60 16.73 -81.64%
P/EPS 9.33 2.58 4.82 12.92 5.89 15.79 35.32 -58.66%
EY 10.72 38.70 20.74 7.74 16.97 6.33 2.83 142.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.22 0.30 0.23 0.28 0.49 0.60 -61.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 27/08/08 30/05/08 28/02/08 16/11/07 29/08/07 -
Price 0.18 0.20 0.40 0.40 0.26 0.45 0.64 -
P/RPS 1.23 0.33 0.71 4.19 1.02 1.89 13.91 -80.00%
P/EPS 8.84 1.78 4.82 16.68 4.14 11.46 29.36 -54.91%
EY 11.31 56.11 20.74 6.00 24.15 8.72 3.41 121.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.30 0.30 0.20 0.35 0.50 -59.09%

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