[MALPAC] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -126.21%
YoY- -130.29%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 4 1,443 1,862 2,410 180 4,480 16,000 -99.60%
PBT -7,448 -2,754 -3,330 -226 1,572 49,618 61,869 -
Tax 64 -35 -14 226 0 -2,998 -125 -
NP -7,384 -2,789 -3,345 0 1,572 46,620 61,744 -
-
NP to SH -7,384 -2,789 -3,345 -412 1,572 46,620 61,744 -
-
Tax Rate - - - - 0.00% 6.04% 0.20% -
Total Cost 7,388 4,232 5,207 2,410 -1,392 -42,140 -45,744 -
-
Net Worth 140,326 141,647 142,301 147,206 146,422 144,247 143,941 -1.68%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 140,326 141,647 142,301 147,206 146,422 144,247 143,941 -1.68%
NOSH 75,040 74,945 74,895 76,296 75,576 75,000 75,004 0.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -184,600.00% -193.28% -179.60% 0.00% 873.33% 1,040.63% 385.90% -
ROE -5.26% -1.97% -2.35% -0.28% 1.07% 32.32% 42.90% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 0.01 1.93 2.49 3.16 0.24 5.97 21.33 -99.39%
EPS -9.84 -3.72 -4.47 -0.54 2.08 62.16 82.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.89 1.90 1.9294 1.9374 1.9233 1.9191 -1.71%
Adjusted Per Share Value based on latest NOSH - 74,749
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 0.01 1.92 2.48 3.21 0.24 5.97 21.33 -99.39%
EPS -9.85 -3.72 -4.46 -0.55 2.10 62.16 82.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.871 1.8886 1.8974 1.9627 1.9523 1.9233 1.9192 -1.68%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.73 0.78 0.88 1.02 1.00 0.88 0.80 -
P/RPS 13,694.92 40.51 35.38 32.29 419.87 14.73 3.75 23733.60%
P/EPS -7.42 -20.96 -19.70 -188.89 48.08 1.42 0.97 -
EY -13.48 -4.77 -5.08 -0.53 2.08 70.64 102.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.46 0.53 0.52 0.46 0.42 -4.82%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 27/11/02 30/08/02 21/05/02 27/02/02 30/11/01 -
Price 0.75 0.78 0.84 1.10 1.12 0.88 0.89 -
P/RPS 14,070.12 40.51 33.78 34.82 470.26 14.73 4.17 22507.77%
P/EPS -7.62 -20.96 -18.81 -203.70 53.85 1.42 1.08 -
EY -13.12 -4.77 -5.32 -0.49 1.86 70.64 92.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.44 0.57 0.58 0.46 0.46 -8.90%

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