[MALPAC] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 6.82%
YoY- 115.23%
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 7,690 8,252 10,300 6,754 6,718 7,078 6,008 17.86%
PBT 5,661 5,114 7,460 5,086 4,745 5,312 6,144 -5.30%
Tax 0 0 0 -54 -34 2 -320 -
NP 5,661 5,114 7,460 5,032 4,710 5,314 5,824 -1.87%
-
NP to SH 5,625 5,156 7,452 5,032 4,710 5,314 5,824 -2.28%
-
Tax Rate 0.00% 0.00% 0.00% 1.06% 0.72% -0.04% 5.21% -
Total Cost 2,029 3,138 2,840 1,722 2,008 1,764 184 394.70%
-
Net Worth 153,622 152,131 151,459 149,294 147,770 147,110 146,350 3.28%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 153,622 152,131 151,459 149,294 147,770 147,110 146,350 3.28%
NOSH 74,937 74,941 74,979 75,022 75,010 75,056 75,051 -0.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 73.61% 61.97% 72.43% 74.50% 70.11% 75.08% 96.94% -
ROE 3.66% 3.39% 4.92% 3.37% 3.19% 3.61% 3.98% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.26 11.01 13.74 9.00 8.96 9.43 8.01 17.92%
EPS 7.51 6.88 9.96 6.71 6.28 7.08 7.76 -2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.03 2.02 1.99 1.97 1.96 1.95 3.38%
Adjusted Per Share Value based on latest NOSH - 75,050
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.25 11.00 13.73 9.01 8.96 9.44 8.01 17.84%
EPS 7.50 6.87 9.94 6.71 6.28 7.09 7.77 -2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0483 2.0284 2.0195 1.9906 1.9703 1.9615 1.9513 3.28%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.74 0.69 0.78 0.76 0.78 0.75 0.84 -
P/RPS 7.21 6.27 5.68 8.44 8.71 7.95 10.49 -22.09%
P/EPS 9.86 10.03 7.85 11.33 12.42 10.59 10.82 -6.00%
EY 10.14 9.97 12.74 8.83 8.05 9.44 9.24 6.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.39 0.38 0.40 0.38 0.43 -11.16%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 30/06/05 23/02/05 24/11/04 24/08/04 26/05/04 -
Price 0.71 0.70 0.69 0.81 0.76 0.75 0.76 -
P/RPS 6.92 6.36 5.02 9.00 8.49 7.95 9.49 -18.97%
P/EPS 9.46 10.17 6.94 12.08 12.10 10.59 9.79 -2.25%
EY 10.57 9.83 14.40 8.28 8.26 9.44 10.21 2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.34 0.41 0.39 0.38 0.39 -6.95%

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