[MJPERAK] YoY TTM 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- -242.24%
YoY- -238.79%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM 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 19,537 16,073 10,800 27,277 42,125 0 -
PBT 3,668 2,481 -2,921 -3,710 6,323 15,270 -1,942 -
Tax -1,361 -714 -459 -1,491 -2,491 -4,875 0 -
NP 2,307 1,767 -3,380 -5,201 3,832 10,395 -1,942 -
-
NP to SH 2,313 776 -773 -5,267 3,795 10,368 -1,942 -
-
Tax Rate 37.10% 28.78% - - 39.40% 31.93% - -
Total Cost 29,808 17,770 19,453 16,001 23,445 31,730 1,942 57.57%
-
Net Worth 142,779 257,886 158,888 1,350,933 253,475 217,991 9,943 55.84%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 19 4 - - - -
Div Payout % - - 0.00% 0.00% - - - -
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 142,779 257,886 158,888 1,350,933 253,475 217,991 9,943 55.84%
NOSH 117,999 211,382 158,888 993,333 186,379 165,145 7,954 56.68%
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% 9.04% -21.03% -48.16% 14.05% 24.68% 0.00% -
ROE 1.62% 0.30% -0.49% -0.39% 1.50% 4.76% -19.53% -
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 27.22 9.24 10.12 1.09 14.64 25.51 0.00 -
EPS 1.96 0.37 -0.49 -0.53 2.04 6.28 -24.41 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.22 1.00 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 6.83 5.62 3.78 9.54 14.74 0.00 -
EPS 0.81 0.27 -0.27 -1.84 1.33 3.63 -0.68 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.9021 0.5558 4.7256 0.8867 0.7625 0.0348 55.82%
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 1.03 3.03 4.25 16.56 1.30 1.45 0.00 -
P/EPS 14.28 76.27 -88.39 -33.95 9.33 5.89 -0.90 -
EY 7.00 1.31 -1.13 -2.95 10.72 16.97 -110.97 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.43 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 0.96 3.25 4.55 21.15 1.23 1.02 0.00 -
P/EPS 13.26 81.72 -94.55 -43.38 8.84 4.14 -0.90 -
EY 7.54 1.22 -1.06 -2.31 11.31 24.15 -110.97 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.46 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