[MALPAC] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 68.86%
YoY- -93.41%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 0 0 0 8,115 10,820 16,230 17,064 -
PBT -4,697 -5,272 -2,532 2,805 2,841 12,812 17,300 -
Tax 0 0 0 0 -2,390 -3,426 -3,484 -
NP -4,697 -5,272 -2,532 2,805 450 9,386 13,816 -
-
NP to SH -4,697 -5,272 -2,532 761 450 9,386 13,816 -
-
Tax Rate - - - 0.00% 84.13% 26.74% 20.14% -
Total Cost 4,697 5,272 2,532 5,310 10,369 6,844 3,248 27.79%
-
Net Worth 195,749 196,499 198,000 198,886 199,044 203,163 201,545 -1.92%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 195,749 196,499 198,000 198,886 199,044 203,163 201,545 -1.92%
NOSH 75,000 75,000 75,000 75,051 75,111 74,968 74,924 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.00% 0.00% 0.00% 34.57% 4.17% 57.83% 80.97% -
ROE -2.40% -2.68% -1.28% 0.38% 0.23% 4.62% 6.86% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.00 0.00 0.00 10.81 14.41 21.65 22.78 -
EPS -6.27 -7.02 -3.36 1.01 0.60 12.52 18.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.62 2.64 2.65 2.65 2.71 2.69 -1.98%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.00 0.00 0.00 10.82 14.43 21.64 22.75 -
EPS -6.27 -7.02 -3.36 1.01 0.60 12.51 18.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.62 2.64 2.6518 2.6539 2.7088 2.6873 -1.92%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.60 1.50 1.65 1.30 1.30 1.39 1.51 -
P/RPS 0.00 0.00 0.00 12.02 9.02 6.42 6.63 -
P/EPS -25.55 -21.34 -48.87 128.21 216.67 11.10 8.19 -
EY -3.91 -4.69 -2.05 0.78 0.46 9.01 12.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.62 0.49 0.49 0.51 0.56 5.85%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 14/08/12 10/05/12 27/02/12 23/11/11 17/08/11 12/05/11 -
Price 1.53 1.61 1.50 1.50 1.29 1.37 1.49 -
P/RPS 0.00 0.00 0.00 13.87 8.96 6.33 6.54 -
P/EPS -24.43 -22.90 -44.43 147.93 215.00 10.94 8.08 -
EY -4.09 -4.37 -2.25 0.68 0.47 9.14 12.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.57 0.57 0.49 0.51 0.55 4.77%

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