[MJPERAK] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 7,384 21,570 20,452 0 0 0 3,196 14.96%
PBT -882 3,298 9,532 0 -7,686 -5,344 -7,212 -29.52%
Tax -6,522 -2,812 -3,014 0 0 0 0 -
NP -7,404 486 6,518 0 -7,686 -5,344 -7,212 0.43%
-
NP to SH -7,476 430 6,476 0 -7,686 -5,344 -7,212 0.60%
-
Tax Rate - 85.26% 31.62% - - - - -
Total Cost 14,788 21,084 13,934 0 7,686 5,344 10,408 6.02%
-
Net Worth 160,891 51,990 266,052 0 -67,349 -59,911 -50,879 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 160,891 51,990 266,052 0 -67,349 -59,911 -50,879 -
NOSH 120,970 39,090 206,242 7,955 18,502 18,491 18,501 36.70%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -100.27% 2.25% 31.87% 0.00% 0.00% 0.00% -225.66% -
ROE -4.65% 0.83% 2.43% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.10 55.18 9.92 0.00 0.00 0.00 17.27 -15.91%
EPS -6.18 -1.10 3.14 0.00 -41.54 -28.90 -38.98 -26.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.33 1.29 0.00 -3.64 -3.24 -2.75 -
Adjusted Per Share Value based on latest NOSH - 7,955
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.58 7.55 7.15 0.00 0.00 0.00 1.12 14.90%
EPS -2.62 0.15 2.27 0.00 -2.69 -1.87 -2.52 0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5628 0.1819 0.9307 0.00 -0.2356 -0.2096 -0.178 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.28 0.40 0.77 0.22 0.51 0.51 0.51 -
P/RPS 4.59 0.72 7.76 0.00 0.00 0.00 2.95 7.63%
P/EPS -4.53 36.36 24.52 0.00 -1.23 -1.76 -1.31 22.94%
EY -22.07 2.75 4.08 0.00 -81.45 -56.67 -76.43 -18.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.60 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 27/08/08 29/08/07 30/08/06 11/11/05 30/08/04 29/08/03 -
Price 0.42 0.40 0.64 0.22 0.51 0.51 0.51 -
P/RPS 6.88 0.72 6.45 0.00 0.00 0.00 2.95 15.14%
P/EPS -6.80 36.36 20.38 0.00 -1.23 -1.76 -1.31 31.55%
EY -14.71 2.75 4.91 0.00 -81.45 -56.67 -76.43 -23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.50 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