[MJPERAK] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 10,641 29,715 43,680 0 0 0 1,786 34.60%
PBT -3,647 6,434 14,504 0 -6,960 -6,186 -9,917 -15.34%
Tax -1,655 -2,308 -4,966 0 0 0 0 -
NP -5,302 4,126 9,538 0 -6,960 -6,186 -9,917 -9.90%
-
NP to SH -5,365 4,084 9,504 0 -6,960 -6,186 -9,917 -9.72%
-
Tax Rate - 35.87% 34.24% - - - - -
Total Cost 15,943 25,589 34,142 0 6,960 6,186 11,703 5.28%
-
Net Worth 172,605 264,607 210,845 15,179 -70,486 -63,638 -57,345 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 172,605 264,607 210,845 15,179 -70,486 -63,638 -57,345 -
NOSH 126,915 194,564 159,731 12,143 18,500 18,499 18,498 37.80%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -49.83% 13.89% 21.84% 0.00% 0.00% 0.00% -555.26% -
ROE -3.11% 1.54% 4.51% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.38 15.27 27.35 0.00 0.00 0.00 9.65 -2.32%
EPS -4.46 2.15 5.95 0.00 -37.62 -33.44 -53.60 -33.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.32 1.25 -3.81 -3.44 -3.10 -
Adjusted Per Share Value based on latest NOSH - 7,954
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.74 10.45 15.36 0.00 0.00 0.00 0.63 34.52%
EPS -1.89 1.44 3.34 0.00 -2.45 -2.17 -3.49 -9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6069 0.9303 0.7413 0.0534 -0.2478 -0.2237 -0.2016 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.18 0.19 0.37 0.22 0.51 0.51 0.51 -
P/RPS 2.15 1.24 1.35 0.00 0.00 0.00 5.28 -13.89%
P/EPS -4.26 9.05 6.22 0.00 -1.36 -1.53 -0.95 28.38%
EY -23.48 11.05 16.08 0.00 -73.77 -65.57 -105.12 -22.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.28 0.18 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 28/02/08 27/02/07 28/02/06 25/02/05 27/02/04 -
Price 0.23 0.18 0.26 0.22 0.51 0.51 0.51 -
P/RPS 2.74 1.18 0.95 0.00 0.00 0.00 5.28 -10.34%
P/EPS -5.44 8.58 4.37 0.00 -1.36 -1.53 -0.95 33.72%
EY -18.38 11.66 22.88 0.00 -73.77 -65.57 -105.12 -25.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.20 0.18 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