[MJPERAK] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.57%
YoY- -12.51%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 29,715 43,680 0 0 0 1,786 13,245 14.40%
PBT 6,434 14,504 0 -6,960 -6,186 -9,917 -14,645 -
Tax -2,308 -4,966 0 0 0 0 0 -
NP 4,126 9,538 0 -6,960 -6,186 -9,917 -14,645 -
-
NP to SH 4,084 9,504 0 -6,960 -6,186 -9,917 -14,645 -
-
Tax Rate 35.87% 34.24% - - - - - -
Total Cost 25,589 34,142 0 6,960 6,186 11,703 27,890 -1.42%
-
Net Worth 264,607 210,845 15,179 -70,486 -63,638 -57,345 -47,359 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 264,607 210,845 15,179 -70,486 -63,638 -57,345 -47,359 -
NOSH 194,564 159,731 12,143 18,500 18,499 18,498 18,499 47.96%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.89% 21.84% 0.00% 0.00% 0.00% -555.26% -110.57% -
ROE 1.54% 4.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.27 27.35 0.00 0.00 0.00 9.65 71.60 -22.68%
EPS 2.15 5.95 0.00 -37.62 -33.44 -53.60 -79.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.32 1.25 -3.81 -3.44 -3.10 -2.56 -
Adjusted Per Share Value based on latest NOSH - 18,501
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.39 15.28 0.00 0.00 0.00 0.62 4.63 14.40%
EPS 1.43 3.32 0.00 -2.43 -2.16 -3.47 -5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9256 0.7375 0.0531 -0.2466 -0.2226 -0.2006 -0.1657 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.19 0.37 0.22 0.51 0.51 0.51 0.51 -
P/RPS 1.24 1.35 0.00 0.00 0.00 5.28 0.71 9.72%
P/EPS 9.05 6.22 0.00 -1.36 -1.53 -0.95 -0.64 -
EY 11.05 16.08 0.00 -73.77 -65.57 -105.12 -155.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.28 0.18 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 28/02/06 25/02/05 27/02/04 28/02/03 -
Price 0.18 0.26 0.22 0.51 0.51 0.51 0.51 -
P/RPS 1.18 0.95 0.00 0.00 0.00 5.28 0.71 8.82%
P/EPS 8.58 4.37 0.00 -1.36 -1.53 -0.95 -0.64 -
EY 11.66 22.88 0.00 -73.77 -65.57 -105.12 -155.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.18 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