[MJPERAK] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 50.92%
YoY- 57.75%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,813 19,596 34,249 18,483 14,005 20,184 44,239 -36.80%
PBT -5,242 -2,354 12,566 -3,609 -3,964 4,233 11,386 -
Tax 457 -117 -3,121 -143 1,366 -4,345 -4,865 -
NP -4,785 -2,471 9,445 -3,752 -2,598 -112 6,521 -
-
NP to SH -4,753 -2,462 8,454 -1,121 -2,653 -158 6,477 -
-
Tax Rate - - 24.84% - - 102.65% 42.73% -
Total Cost 7,598 22,067 24,804 22,235 16,603 20,296 37,718 -23.42%
-
Net Worth 203,399 653,454 426,559 83,920 196,358 162,751 103,825 11.85%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - 19 4 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 203,399 653,454 426,559 83,920 196,358 162,751 103,825 11.85%
NOSH 179,999 544,545 343,999 66,603 144,380 122,369 78,064 14.93%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -170.10% -12.61% 27.58% -20.30% -18.55% -0.55% 14.74% -
ROE -2.34% -0.38% 1.98% -1.34% -1.35% -0.10% 6.24% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.56 3.60 9.96 27.75 9.70 16.49 56.67 -45.03%
EPS -2.64 -0.45 2.46 -1.68 -1.84 -0.13 8.30 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.13 1.20 1.24 1.26 1.36 1.33 1.33 -2.67%
Adjusted Per Share Value based on latest NOSH - 66,603
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.99 6.89 12.04 6.50 4.92 7.10 15.55 -36.79%
EPS -1.67 -0.87 2.97 -0.39 -0.93 -0.06 2.28 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.7151 2.2975 1.4997 0.2951 0.6904 0.5722 0.365 11.85%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.445 0.38 0.31 0.34 0.21 0.28 0.40 -
P/RPS 28.47 10.56 3.11 1.23 2.16 1.70 0.71 84.95%
P/EPS -16.85 -84.05 12.61 -20.20 -11.43 -216.86 4.82 -
EY -5.93 -1.19 7.93 -4.95 -8.75 -0.46 20.74 -
DY 0.00 0.00 0.00 0.00 0.06 0.01 0.00 -
P/NAPS 0.39 0.32 0.25 0.27 0.15 0.21 0.30 4.46%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 - 15/08/12 24/08/11 25/08/10 27/08/09 27/08/08 -
Price 0.425 0.00 0.31 0.25 0.21 0.42 0.40 -
P/RPS 27.20 0.00 3.11 0.90 2.16 2.55 0.71 83.55%
P/EPS -16.10 0.00 12.61 -14.85 -11.43 -325.29 4.82 -
EY -6.21 0.00 7.93 -6.73 -8.75 -0.31 20.74 -
DY 0.00 0.00 0.00 0.00 0.06 0.01 0.00 -
P/NAPS 0.38 0.00 0.25 0.20 0.15 0.32 0.30 4.01%

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