[MJPERAK] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 61.89%
YoY- 51.69%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 11,393 11,837 34,293 17,106 14,037 6,728 17,648 -7.03%
PBT 4,869 -569 10,320 -900 -4,488 -3,278 1,338 24.00%
Tax -945 -1,072 -3,070 -217 -1,276 -4,488 -1,987 -11.64%
NP 3,924 -1,641 7,249 -1,117 -5,764 -7,766 -649 -
-
NP to SH 3,940 -1,601 7,253 -1,121 -2,321 -7,818 -708 -
-
Tax Rate 19.41% - 29.75% - - - 148.51% -
Total Cost 7,469 13,478 27,044 18,223 19,801 14,494 18,297 -13.86%
-
Net Worth 211,438 155,734 238,120 101,325 206,642 168,092 66,002 21.40%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 211,438 155,734 238,120 101,325 206,642 168,092 66,002 21.40%
NOSH 257,052 131,977 193,594 101,325 162,710 128,315 49,626 31.52%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 34.44% -13.87% 21.14% -6.53% -41.06% -115.44% -3.68% -
ROE 1.86% -1.03% 3.05% -1.11% -1.12% -4.65% -1.07% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.20 8.97 17.71 16.88 8.63 5.24 35.56 -25.24%
EPS 1.85 -1.21 3.75 -1.11 -1.43 -6.09 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.18 1.23 1.00 1.27 1.31 1.33 -2.39%
Adjusted Per Share Value based on latest NOSH - 899,999
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.99 4.14 12.00 5.98 4.91 2.35 6.17 -7.00%
EPS 1.38 -0.56 2.54 -0.39 -0.81 -2.73 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7396 0.5448 0.833 0.3544 0.7228 0.588 0.2309 21.40%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.395 0.36 0.28 0.23 0.20 0.25 0.29 -
P/RPS 6.37 4.01 1.58 1.36 2.32 4.77 0.82 40.70%
P/EPS 18.43 -29.67 7.47 -20.78 -14.02 -4.10 -20.33 -
EY 5.43 -3.37 13.38 -4.81 -7.13 -24.37 -4.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.23 0.23 0.16 0.19 0.22 7.52%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 29/11/12 23/11/11 29/11/10 26/11/09 13/11/08 -
Price 0.37 0.515 0.28 0.25 0.44 0.28 0.20 -
P/RPS 5.97 5.74 1.58 1.48 5.10 5.34 0.56 48.32%
P/EPS 17.27 -42.45 7.47 -22.59 -30.84 -4.60 -14.02 -
EY 5.79 -2.36 13.38 -4.43 -3.24 -21.76 -7.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.44 0.23 0.25 0.35 0.21 0.15 13.45%

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