[MALPAC] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -108.21%
YoY- -156.17%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 0 0 0 0 0 8,115 10,820 -
PBT -1,492 -4,282 -4,697 -5,272 -2,532 2,805 2,841 -
Tax 0 -3 0 0 0 0 -2,390 -
NP -1,492 -4,285 -4,697 -5,272 -2,532 2,805 450 -
-
NP to SH -1,492 -4,285 -4,697 -5,272 -2,532 761 450 -
-
Tax Rate - - - - - 0.00% 84.13% -
Total Cost 1,492 4,285 4,697 5,272 2,532 5,310 10,369 -72.50%
-
Net Worth 194,249 194,999 195,749 196,499 198,000 198,886 199,044 -1.61%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 194,249 194,999 195,749 196,499 198,000 198,886 199,044 -1.61%
NOSH 75,000 75,000 75,000 75,000 75,000 75,051 75,111 -0.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 34.57% 4.17% -
ROE -0.77% -2.20% -2.40% -2.68% -1.28% 0.38% 0.23% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 10.81 14.41 -
EPS -2.00 -5.71 -6.27 -7.02 -3.36 1.01 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.60 2.61 2.62 2.64 2.65 2.65 -1.51%
Adjusted Per Share Value based on latest NOSH - 75,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 10.82 14.43 -
EPS -2.00 -5.71 -6.27 -7.02 -3.36 1.01 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.60 2.61 2.62 2.64 2.6518 2.6539 -1.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.80 1.60 1.60 1.50 1.65 1.30 1.30 -
P/RPS 0.00 0.00 0.00 0.00 0.00 12.02 9.02 -
P/EPS -90.48 -28.00 -25.55 -21.34 -48.87 128.21 216.67 -
EY -1.11 -3.57 -3.91 -4.69 -2.05 0.78 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.61 0.57 0.62 0.49 0.49 25.60%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 10/05/13 22/02/13 21/11/12 14/08/12 10/05/12 27/02/12 23/11/11 -
Price 1.50 1.30 1.53 1.61 1.50 1.50 1.29 -
P/RPS 0.00 0.00 0.00 0.00 0.00 13.87 8.96 -
P/EPS -75.40 -22.75 -24.43 -22.90 -44.43 147.93 215.00 -
EY -1.33 -4.39 -4.09 -4.37 -2.25 0.68 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.59 0.61 0.57 0.57 0.49 11.88%

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