[MALPAC] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 82.49%
YoY- 222.56%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,575 6,754 5,039 3,539 1,502 2,953 1,044 82.45%
PBT 1,865 5,086 3,559 2,656 1,536 2,334 359 199.65%
Tax 0 -54 -26 1 -80 4 -39 -
NP 1,865 5,032 3,533 2,657 1,456 2,338 320 223.50%
-
NP to SH 1,863 5,032 3,533 2,657 1,456 2,338 320 223.27%
-
Tax Rate 0.00% 1.06% 0.73% -0.04% 5.21% -0.17% 10.86% -
Total Cost 710 1,722 1,506 882 46 615 724 -1.29%
-
Net Worth 151,459 149,294 147,770 147,110 146,350 144,873 141,395 4.68%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 151,459 149,294 147,770 147,110 146,350 144,873 141,395 4.68%
NOSH 74,979 75,022 75,010 75,056 75,051 75,064 74,418 0.50%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 72.43% 74.50% 70.11% 75.08% 96.94% 79.17% 30.65% -
ROE 1.23% 3.37% 2.39% 1.81% 0.99% 1.61% 0.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.43 9.00 6.72 4.72 2.00 3.93 1.40 81.63%
EPS 2.49 6.71 4.71 3.54 1.94 3.12 0.43 222.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.99 1.97 1.96 1.95 1.93 1.90 4.16%
Adjusted Per Share Value based on latest NOSH - 75,062
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.43 9.01 6.72 4.72 2.00 3.94 1.39 82.50%
EPS 2.48 6.71 4.71 3.54 1.94 3.12 0.43 221.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0195 1.9906 1.9703 1.9615 1.9513 1.9316 1.8853 4.68%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.78 0.76 0.78 0.75 0.84 0.85 0.88 -
P/RPS 22.71 8.44 11.61 15.91 41.97 21.61 62.73 -49.17%
P/EPS 31.39 11.33 16.56 21.19 43.30 27.29 204.65 -71.31%
EY 3.19 8.83 6.04 4.72 2.31 3.66 0.49 248.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.40 0.38 0.43 0.44 0.46 -10.41%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/06/05 23/02/05 24/11/04 24/08/04 26/05/04 27/02/04 21/11/03 -
Price 0.69 0.81 0.76 0.75 0.76 0.88 0.86 -
P/RPS 20.09 9.00 11.31 15.91 37.98 22.37 61.30 -52.43%
P/EPS 27.77 12.08 16.14 21.19 39.18 28.25 200.00 -73.15%
EY 3.60 8.28 6.20 4.72 2.55 3.54 0.50 272.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.39 0.38 0.39 0.46 0.45 -17.03%

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