[MJPERAK] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -31.25%
YoY- -77.88%
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 31,039 16,335 11,965 24,350 46,974 0 0 -
PBT 11,670 -4,777 -3,613 4,781 17,464 0 -7,836 -
Tax -2,926 -122 -1,436 -2,138 -5,627 0 0 -
NP 8,744 -4,899 -5,049 2,643 11,837 0 -7,836 -
-
NP to SH 7,757 -2,284 -5,114 2,609 11,794 0 -7,836 -
-
Tax Rate 25.07% - - 44.72% 32.22% - - -
Total Cost 22,295 21,234 17,014 21,707 35,137 0 7,836 19.01%
-
Net Worth 231,532 139,473 269,204 61,584 658,910 0 -72,316 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 19 4 - - - -
Div Payout % - - 0.00% 0.17% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 231,532 139,473 269,204 61,584 658,910 0 -72,316 -
NOSH 186,719 110,693 196,499 45,283 491,724 7,955 18,495 46.96%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 28.17% -29.99% -42.20% 10.85% 25.20% 0.00% 0.00% -
ROE 3.35% -1.64% -1.90% 4.24% 1.79% 0.00% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 16.62 14.76 6.09 53.77 9.55 0.00 0.00 -
EPS 4.15 -2.06 -2.60 5.76 2.40 0.00 -42.37 -
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.37 1.36 1.34 0.00 -3.91 -
Adjusted Per Share Value based on latest NOSH - 45,283
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.91 5.74 4.21 8.56 16.52 0.00 0.00 -
EPS 2.73 -0.80 -1.80 0.92 4.15 0.00 -2.76 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.814 0.4904 0.9465 0.2165 2.3167 0.00 -0.2543 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.30 0.41 0.23 0.18 0.31 0.22 0.51 -
P/RPS 1.80 2.78 3.78 0.33 3.25 0.00 0.00 -
P/EPS 7.22 -19.87 -8.84 3.12 12.92 0.00 -1.20 -
EY 13.85 -5.03 -11.32 32.01 7.74 0.00 -83.07 -
DY 0.00 0.00 0.04 0.06 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.17 0.13 0.23 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 25/05/11 25/05/10 28/05/09 30/05/08 24/05/07 30/05/06 -
Price 0.32 0.38 0.19 0.20 0.40 0.22 0.22 -
P/RPS 1.93 2.58 3.12 0.37 4.19 0.00 0.00 -
P/EPS 7.70 -18.42 -7.30 3.47 16.68 0.00 -0.52 -
EY 12.98 -5.43 -13.70 28.81 6.00 0.00 -192.58 -
DY 0.00 0.00 0.05 0.05 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.14 0.15 0.30 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