[MJPERAK] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 23.64%
YoY- 25.24%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 9,628 13,201 32,426 18,375 16,283 19,087 37,223 -20.17%
PBT 1,472 -315 10,896 -230 -4,619 2,861 12,782 -30.23%
Tax -416 -878 -2,854 334 920 -4,367 -5,872 -35.66%
NP 1,056 -1,193 8,042 104 -3,699 -1,506 6,910 -26.87%
-
NP to SH 1,089 -1,188 8,040 -856 -1,145 -1,539 6,853 -26.39%
-
Tax Rate 28.26% - 26.19% - - 152.64% 45.94% -
Total Cost 8,572 14,394 24,384 18,271 19,982 20,593 30,313 -18.97%
-
Net Worth 211,438 240,279 171,529 899,999 206,542 142,094 81,217 17.28%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 19 4 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 211,438 240,279 171,529 899,999 206,542 142,094 81,217 17.28%
NOSH 257,052 203,626 139,454 899,999 162,631 108,469 61,065 27.05%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.97% -9.04% 24.80% 0.57% -22.72% -7.89% 18.56% -
ROE 0.52% -0.49% 4.69% -0.10% -0.55% -1.08% 8.44% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.24 6.48 23.25 2.04 10.01 17.60 60.96 -33.55%
EPS 0.59 -0.58 5.77 -0.10 -0.70 -1.42 11.22 -38.77%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.15 1.18 1.23 1.00 1.27 1.31 1.33 -2.39%
Adjusted Per Share Value based on latest NOSH - 899,999
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.37 4.62 11.34 6.43 5.70 6.68 13.02 -20.16%
EPS 0.38 -0.42 2.81 -0.30 -0.40 -0.54 2.40 -26.43%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.7396 0.8405 0.60 3.1482 0.7225 0.4971 0.2841 17.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.395 0.36 0.28 0.23 0.20 0.25 0.29 -
P/RPS 7.54 5.55 1.20 11.27 2.00 1.42 0.48 58.22%
P/EPS 66.69 -61.70 4.86 -241.82 -28.41 -17.62 2.58 71.90%
EY 1.50 -1.62 20.59 -0.41 -3.52 -5.68 38.70 -41.81%
DY 0.00 0.00 0.00 0.00 0.06 0.02 0.00 -
P/NAPS 0.34 0.31 0.23 0.23 0.16 0.19 0.22 7.52%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 - 29/11/12 23/11/11 29/11/10 26/11/09 13/11/08 -
Price 0.37 0.00 0.28 0.25 0.44 0.28 0.20 -
P/RPS 7.07 0.00 1.20 12.24 4.39 1.59 0.33 66.61%
P/EPS 62.47 0.00 4.86 -262.85 -62.50 -19.73 1.78 80.89%
EY 1.60 0.00 20.59 -0.38 -1.60 -5.07 56.11 -44.71%
DY 0.00 0.00 0.00 0.00 0.03 0.01 0.00 -
P/NAPS 0.32 0.00 0.23 0.25 0.35 0.21 0.15 13.45%

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