[MJPERAK] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 899.61%
YoY- 439.62%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 32,115 32,426 34,249 31,039 19,537 18,375 18,483 44.28%
PBT 3,668 10,896 12,566 11,670 2,481 -230 -3,609 -
Tax -1,361 -2,854 -3,121 -2,926 -714 334 -143 346.04%
NP 2,307 8,042 9,445 8,744 1,767 104 -3,752 -
-
NP to SH 2,313 8,040 8,454 7,757 776 -856 -1,121 -
-
Tax Rate 37.10% 26.19% 24.84% 25.07% 28.78% - - -
Total Cost 29,808 24,384 24,804 22,295 17,770 18,271 22,235 21.47%
-
Net Worth 142,779 171,529 426,559 231,532 257,886 899,999 83,920 42.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 142,779 171,529 426,559 231,532 257,886 899,999 83,920 42.28%
NOSH 117,999 139,454 343,999 186,719 211,382 899,999 66,603 46.16%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.18% 24.80% 27.58% 28.17% 9.04% 0.57% -20.30% -
ROE 1.62% 4.69% 1.98% 3.35% 0.30% -0.10% -1.34% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.22 23.25 9.96 16.62 9.24 2.04 27.75 -1.27%
EPS 1.96 5.77 2.46 4.15 0.37 -0.10 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.24 1.24 1.22 1.00 1.26 -2.65%
Adjusted Per Share Value based on latest NOSH - 186,719
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.23 11.34 11.98 10.86 6.83 6.43 6.47 44.18%
EPS 0.81 2.81 2.96 2.71 0.27 -0.30 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.60 1.4921 0.8099 0.9021 3.1482 0.2936 42.26%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.28 0.31 0.30 0.28 0.23 0.34 -
P/RPS 1.03 1.20 3.11 1.80 3.03 11.27 1.23 -11.10%
P/EPS 14.28 4.86 12.61 7.22 76.27 -241.82 -20.20 -
EY 7.00 20.59 7.93 13.85 1.31 -0.41 -4.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.25 0.24 0.23 0.23 0.27 -10.09%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 15/08/12 25/05/12 24/02/12 23/11/11 24/08/11 -
Price 0.26 0.28 0.31 0.32 0.30 0.25 0.25 -
P/RPS 0.96 1.20 3.11 1.93 3.25 12.24 0.90 4.37%
P/EPS 13.26 4.86 12.61 7.70 81.72 -262.85 -14.85 -
EY 7.54 20.59 7.93 12.98 1.22 -0.38 -6.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.25 0.26 0.25 0.25 0.20 3.29%

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