[MJPERAK] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -31.25%
YoY- -77.88%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,800 19,087 20,184 24,350 27,277 37,223 44,239 -60.83%
PBT -3,710 2,861 4,233 4,781 6,323 12,782 11,386 -
Tax -1,491 -4,367 -4,345 -2,138 -2,491 -5,872 -4,865 -54.44%
NP -5,201 -1,506 -112 2,643 3,832 6,910 6,521 -
-
NP to SH -5,267 -1,539 -158 2,609 3,795 6,853 6,477 -
-
Tax Rate - 152.64% 102.65% 44.72% 39.40% 45.94% 42.73% -
Total Cost 16,001 20,593 20,296 21,707 23,445 30,313 37,718 -43.45%
-
Net Worth 1,350,933 142,094 162,751 61,584 253,475 81,217 103,825 450.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4 4 4 4 - - - -
Div Payout % 0.00% 0.00% 0.00% 0.17% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,350,933 142,094 162,751 61,584 253,475 81,217 103,825 450.62%
NOSH 993,333 108,469 122,369 45,283 186,379 61,065 78,064 442.52%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -48.16% -7.89% -0.55% 10.85% 14.05% 18.56% 14.74% -
ROE -0.39% -1.08% -0.10% 4.24% 1.50% 8.44% 6.24% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.09 17.60 16.49 53.77 14.64 60.96 56.67 -92.76%
EPS -0.53 -1.42 -0.13 5.76 2.04 11.22 8.30 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.36 1.31 1.33 1.36 1.36 1.33 1.33 1.49%
Adjusted Per Share Value based on latest NOSH - 45,283
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.80 6.71 7.10 8.56 9.59 13.09 15.55 -60.81%
EPS -1.85 -0.54 -0.06 0.92 1.33 2.41 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7498 0.4996 0.5722 0.2165 0.8912 0.2856 0.365 450.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.18 0.25 0.28 0.18 0.19 0.29 0.40 -
P/RPS 16.56 1.42 1.70 0.33 1.30 0.48 0.71 711.66%
P/EPS -33.95 -17.62 -216.86 3.12 9.33 2.58 4.82 -
EY -2.95 -5.68 -0.46 32.01 10.72 38.70 20.74 -
DY 0.00 0.02 0.01 0.06 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.21 0.13 0.14 0.22 0.30 -42.64%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 13/11/08 27/08/08 -
Price 0.23 0.28 0.42 0.20 0.18 0.20 0.40 -
P/RPS 21.15 1.59 2.55 0.37 1.23 0.33 0.71 855.02%
P/EPS -43.38 -19.73 -325.29 3.47 8.84 1.78 4.82 -
EY -2.31 -5.07 -0.31 28.81 11.31 56.11 20.74 -
DY 0.00 0.01 0.01 0.05 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.32 0.15 0.13 0.15 0.30 -31.45%

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