[MJPERAK] YoY TTM Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 49.96%
YoY- 74.61%
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 10,800 27,277 42,125 0 0 0 1,806 34.68%
PBT -3,710 6,323 15,270 -1,942 -7,648 -6,385 -10,332 -15.67%
Tax -1,491 -2,491 -4,875 0 0 0 0 -
NP -5,201 3,832 10,395 -1,942 -7,648 -6,385 -10,332 -10.80%
-
NP to SH -5,267 3,795 10,368 -1,942 -7,648 -6,385 -10,332 -10.61%
-
Tax Rate - 39.40% 31.93% - - - - -
Total Cost 16,001 23,445 31,730 1,942 7,648 6,385 12,138 4.70%
-
Net Worth 1,350,933 253,475 217,991 9,943 -71,047 -63,608 -57,341 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,350,933 253,475 217,991 9,943 -71,047 -63,608 -57,341 -
NOSH 993,333 186,379 165,145 7,954 18,501 18,490 18,497 94.11%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -48.16% 14.05% 24.68% 0.00% 0.00% 0.00% -572.09% -
ROE -0.39% 1.50% 4.76% -19.53% 0.00% 0.00% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.09 14.64 25.51 0.00 0.00 0.00 9.76 -30.58%
EPS -0.53 2.04 6.28 -24.41 -41.34 -34.53 -55.86 -53.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.32 1.25 -3.84 -3.44 -3.10 -
Adjusted Per Share Value based on latest NOSH - 7,954
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.78 9.54 14.74 0.00 0.00 0.00 0.63 34.76%
EPS -1.84 1.33 3.63 -0.68 -2.68 -2.23 -3.61 -10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7256 0.8867 0.7625 0.0348 -0.2485 -0.2225 -0.2006 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.18 0.19 0.37 0.22 0.51 0.51 0.51 -
P/RPS 16.56 1.30 1.45 0.00 0.00 0.00 5.22 21.19%
P/EPS -33.95 9.33 5.89 -0.90 -1.23 -1.48 -0.91 82.69%
EY -2.95 10.72 16.97 -110.97 -81.05 -67.71 -109.52 -45.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.28 0.18 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 28/02/08 27/02/07 28/02/06 25/02/05 27/02/04 -
Price 0.23 0.18 0.26 0.22 0.51 0.51 0.51 -
P/RPS 21.15 1.23 1.02 0.00 0.00 0.00 5.22 26.23%
P/EPS -43.38 8.84 4.14 -0.90 -1.23 -1.48 -0.91 90.30%
EY -2.31 11.31 24.15 -110.97 -81.05 -67.71 -109.52 -47.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.20 0.18 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