[MJPERAK] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 31.38%
YoY- -231.37%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 32,115 19,279 16,072 10,641 29,715 43,680 0 -
PBT 3,668 2,166 -2,921 -3,647 6,434 14,504 0 -
Tax -1,361 -8 -460 -1,655 -2,308 -4,966 0 -
NP 2,307 2,158 -3,381 -5,302 4,126 9,538 0 -
-
NP to SH 2,313 2,149 -774 -5,365 4,084 9,504 0 -
-
Tax Rate 37.10% 0.37% - - 35.87% 34.24% - -
Total Cost 29,808 17,121 19,453 15,943 25,589 34,142 0 -
-
Net Worth 621,940 289,997 207,623 172,605 264,607 210,845 15,179 85.56%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 621,940 289,997 207,623 172,605 264,607 210,845 15,179 85.56%
NOSH 514,000 237,702 163,483 126,915 194,564 159,731 12,143 86.57%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.18% 11.19% -21.04% -49.83% 13.89% 21.84% 0.00% -
ROE 0.37% 0.74% -0.37% -3.11% 1.54% 4.51% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.25 8.11 9.83 8.38 15.27 27.35 0.00 -
EPS 0.45 0.73 -0.47 -4.46 2.15 5.95 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.22 1.27 1.36 1.36 1.32 1.25 -0.54%
Adjusted Per Share Value based on latest NOSH - 993,333
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.23 6.74 5.62 3.72 10.39 15.28 0.00 -
EPS 0.81 0.75 -0.27 -1.88 1.43 3.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1756 1.0144 0.7263 0.6038 0.9256 0.7375 0.0531 85.56%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.28 0.43 0.18 0.19 0.37 0.22 -
P/RPS 4.48 3.45 4.37 2.15 1.24 1.35 0.00 -
P/EPS 62.22 30.97 -90.82 -4.26 9.05 6.22 0.00 -
EY 1.61 3.23 -1.10 -23.48 11.05 16.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.34 0.13 0.14 0.28 0.18 4.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 25/02/11 23/02/10 26/02/09 28/02/08 27/02/07 -
Price 0.26 0.30 0.46 0.23 0.18 0.26 0.22 -
P/RPS 4.16 3.70 4.68 2.74 1.18 0.95 0.00 -
P/EPS 57.78 33.18 -97.16 -5.44 8.58 4.37 0.00 -
EY 1.73 3.01 -1.03 -18.38 11.66 22.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.36 0.17 0.13 0.20 0.18 2.60%

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