[MJPERAK] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 569.54%
YoY- 793.12%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 20,788 34,212 24,665 22,416 11,316 29,054 9,646 13.64%
PBT -356 -23,628 29,206 -2,857 266 16,202 -7,085 -39.24%
Tax -1,062 -21 -1,102 -1,614 -122 -2,610 -1 219.24%
NP -1,418 -23,649 28,104 -4,472 144 13,592 -7,086 -23.51%
-
NP to SH -1,826 -23,610 28,870 -4,165 -734 13,834 -7,082 -20.21%
-
Tax Rate - - 3.77% - 45.86% 16.11% - -
Total Cost 22,206 57,861 -3,438 26,888 11,172 15,462 16,733 4.82%
-
Net Worth 199,095 196,251 221,849 178,389 179,936 218,494 213,353 -1.14%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 199,095 196,251 221,849 178,389 179,936 218,494 213,353 -1.14%
NOSH 284,421 284,421 284,421 283,157 257,052 257,052 257,052 1.69%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -6.82% -69.13% 113.94% -19.95% 1.27% 46.78% -73.46% -
ROE -0.92% -12.03% 13.01% -2.33% -0.41% 6.33% -3.32% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.31 12.03 8.67 7.92 4.40 11.30 3.75 11.76%
EPS -0.64 -8.32 10.15 -1.47 -0.28 5.39 -2.76 -21.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.78 0.63 0.70 0.85 0.83 -2.79%
Adjusted Per Share Value based on latest NOSH - 284,421
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.31 12.03 8.67 7.88 3.98 10.22 3.39 13.65%
EPS -0.64 -8.32 10.15 -1.46 -0.26 4.86 -2.49 -20.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.78 0.6272 0.6326 0.7682 0.7501 -1.14%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.32 0.245 0.37 0.42 0.185 0.30 0.39 -
P/RPS 4.38 2.04 4.27 5.31 4.20 2.65 10.39 -13.40%
P/EPS -49.83 -2.95 3.65 -28.55 -64.73 5.57 -14.15 23.33%
EY -2.01 -33.88 27.43 -3.50 -1.54 17.94 -7.06 -18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.36 0.47 0.67 0.26 0.35 0.47 -0.35%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 30/11/22 30/11/21 24/11/20 28/11/19 26/11/18 28/11/17 -
Price 0.32 0.235 0.365 0.37 0.345 0.215 0.36 -
P/RPS 4.38 1.95 4.21 4.67 7.84 1.90 9.59 -12.23%
P/EPS -49.83 -2.83 3.60 -25.15 -120.71 3.99 -13.07 24.97%
EY -2.01 -35.32 27.81 -3.98 -0.83 25.03 -7.65 -19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.47 0.59 0.49 0.25 0.43 1.12%

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