[MALPAC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.51%
YoY- 8.98%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 7,809 7,256 6,620 7,566 7,690 8,252 10,300 -16.84%
PBT 5,404 4,076 4,408 5,606 5,661 5,114 7,460 -19.32%
Tax 0 0 0 -79 0 0 0 -
NP 5,404 4,076 4,408 5,527 5,661 5,114 7,460 -19.32%
-
NP to SH 5,166 3,772 4,696 5,484 5,625 5,156 7,452 -21.65%
-
Tax Rate 0.00% 0.00% 0.00% 1.41% 0.00% 0.00% 0.00% -
Total Cost 2,405 3,180 2,212 2,039 2,029 3,138 2,840 -10.48%
-
Net Worth 158,897 157,041 166,116 155,264 153,622 152,131 151,459 3.24%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 158,897 157,041 166,116 155,264 153,622 152,131 151,459 3.24%
NOSH 74,951 75,139 79,863 75,006 74,937 74,941 74,979 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 69.20% 56.17% 66.59% 73.05% 73.61% 61.97% 72.43% -
ROE 3.25% 2.40% 2.83% 3.53% 3.66% 3.39% 4.92% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.42 9.66 8.29 10.09 10.26 11.01 13.74 -16.82%
EPS 6.89 5.02 5.88 7.31 7.51 6.88 9.96 -21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.09 2.08 2.07 2.05 2.03 2.02 3.27%
Adjusted Per Share Value based on latest NOSH - 74,852
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.41 9.67 8.83 10.09 10.25 11.00 13.73 -16.83%
EPS 6.89 5.03 6.26 7.31 7.50 6.87 9.94 -21.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1186 2.0939 2.2149 2.0702 2.0483 2.0284 2.0195 3.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.88 0.84 0.80 0.79 0.74 0.69 0.78 -
P/RPS 8.45 8.70 9.65 7.83 7.21 6.27 5.68 30.28%
P/EPS 12.77 16.73 13.61 10.81 9.86 10.03 7.85 38.27%
EY 7.83 5.98 7.35 9.25 10.14 9.97 12.74 -27.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.38 0.38 0.36 0.34 0.39 5.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 25/08/06 25/05/06 24/02/06 24/11/05 25/08/05 30/06/05 -
Price 0.97 0.85 0.80 0.80 0.71 0.70 0.69 -
P/RPS 9.31 8.80 9.65 7.93 6.92 6.36 5.02 50.89%
P/EPS 14.07 16.93 13.61 10.94 9.46 10.17 6.94 60.11%
EY 7.11 5.91 7.35 9.14 10.57 9.83 14.40 -37.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.38 0.39 0.35 0.34 0.34 22.30%

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