[MALPAC] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 149.1%
YoY- 178.87%
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 6,754 6,718 7,078 6,008 2,953 1,392 158 1108.72%
PBT 5,086 4,745 5,312 6,144 2,334 478 -4,286 -
Tax -54 -34 2 -320 4 -52 -50 5.24%
NP 5,032 4,710 5,314 5,824 2,338 426 -4,336 -
-
NP to SH 5,032 4,710 5,314 5,824 2,338 426 -4,336 -
-
Tax Rate 1.06% 0.72% -0.04% 5.21% -0.17% 10.88% - -
Total Cost 1,722 2,008 1,764 184 615 965 4,494 -47.09%
-
Net Worth 149,294 147,770 147,110 146,350 144,873 141,395 140,282 4.21%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 149,294 147,770 147,110 146,350 144,873 141,395 140,282 4.21%
NOSH 75,022 75,010 75,056 75,051 75,064 74,418 75,017 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 74.50% 70.11% 75.08% 96.94% 79.17% 30.65% -2,744.30% -
ROE 3.37% 3.19% 3.61% 3.98% 1.61% 0.30% -3.09% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.00 8.96 9.43 8.01 3.93 1.87 0.21 1110.79%
EPS 6.71 6.28 7.08 7.76 3.12 0.57 -5.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.97 1.96 1.95 1.93 1.90 1.87 4.21%
Adjusted Per Share Value based on latest NOSH - 75,051
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.01 8.96 9.44 8.01 3.94 1.86 0.21 1111.68%
EPS 6.71 6.28 7.09 7.77 3.12 0.57 -5.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9906 1.9703 1.9615 1.9513 1.9316 1.8853 1.8704 4.21%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.76 0.78 0.75 0.84 0.85 0.88 0.76 -
P/RPS 8.44 8.71 7.95 10.49 21.61 47.05 360.84 -91.72%
P/EPS 11.33 12.42 10.59 10.82 27.29 153.49 -13.15 -
EY 8.83 8.05 9.44 9.24 3.66 0.65 -7.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.38 0.43 0.44 0.46 0.41 -4.91%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 24/11/04 24/08/04 26/05/04 27/02/04 21/11/03 27/08/03 -
Price 0.81 0.76 0.75 0.76 0.88 0.86 0.88 -
P/RPS 9.00 8.49 7.95 9.49 22.37 45.98 417.82 -92.16%
P/EPS 12.08 12.10 10.59 9.79 28.25 150.00 -15.22 -
EY 8.28 8.26 9.44 10.21 3.54 0.67 -6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.38 0.39 0.46 0.45 0.47 -8.66%

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