[MJPERAK] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 991.3%
YoY- 624.42%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 4,244 17,068 17,068 59,404 13,396 12,348 7,688 -11.19%
PBT -2,892 448 448 32,328 -4,428 2,996 2,608 -
Tax 0 -296 -296 -8,876 -28 -1,376 -1,596 -
NP -2,892 152 152 23,452 -4,456 1,620 1,012 -
-
NP to SH -2,880 132 132 23,452 -4,472 1,572 960 -
-
Tax Rate - 66.07% 66.07% 27.46% - 45.93% 61.20% -
Total Cost 7,136 16,916 16,916 35,952 17,852 10,728 6,676 1.34%
-
Net Worth 208,615 0 16,500 231,532 139,473 269,204 61,584 27.61%
Dividend
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 44 78 18 -
Div Payout % - - - - 0.00% 5.00% 1.89% -
Equity
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 208,615 0 16,500 231,532 139,473 269,204 61,584 27.61%
NOSH 184,615 13,750 13,750 186,719 110,693 196,499 45,283 32.43%
Ratio Analysis
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -68.14% 0.89% 0.89% 39.48% -33.26% 13.12% 13.16% -
ROE -1.38% 0.00% 0.80% 10.13% -3.21% 0.58% 1.56% -
Per Share
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.30 124.13 124.13 31.81 12.10 6.28 16.98 -32.94%
EPS -1.56 -0.96 -0.96 12.56 -4.04 -0.80 2.12 -
DPS 0.00 0.00 0.00 0.00 0.04 0.04 0.04 -
NAPS 1.13 0.00 1.20 1.24 1.26 1.37 1.36 -3.63%
Adjusted Per Share Value based on latest NOSH - 186,719
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.48 5.97 5.97 20.78 4.69 4.32 2.69 -11.25%
EPS -1.01 0.05 0.05 8.20 -1.56 0.55 0.34 -
DPS 0.00 0.00 0.00 0.00 0.02 0.03 0.01 -
NAPS 0.7297 0.00 0.0577 0.8099 0.4879 0.9417 0.2154 27.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 31/05/13 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.43 0.405 0.29 0.30 0.41 0.23 0.18 -
P/RPS 18.71 0.33 0.23 0.94 3.39 3.66 1.06 77.50%
P/EPS -27.56 42.19 30.21 2.39 -10.15 28.75 8.49 -
EY -3.63 2.37 3.31 41.87 -9.85 3.48 11.78 -
DY 0.00 0.00 0.00 0.00 0.10 0.17 0.22 -
P/NAPS 0.38 0.00 0.24 0.24 0.33 0.17 0.13 23.91%
Price Multiplier on Announcement Date
31/03/14 31/05/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/14 - 30/05/13 25/05/12 25/05/11 25/05/10 28/05/09 -
Price 0.435 0.00 0.355 0.32 0.38 0.19 0.20 -
P/RPS 18.92 0.00 0.29 1.01 3.14 3.02 1.18 74.13%
P/EPS -27.88 0.00 36.98 2.55 -9.41 23.75 9.43 -
EY -3.59 0.00 2.70 39.25 -10.63 4.21 10.60 -
DY 0.00 0.00 0.00 0.00 0.11 0.21 0.20 -
P/NAPS 0.38 0.00 0.30 0.26 0.30 0.14 0.15 20.41%

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