[MALPAC] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 266.92%
YoY- 64.39%
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,424 17,813 13,596 9,563 4,490 13,510 9,503 -59.74%
PBT 873 11,844 10,352 8,318 2,267 10,474 7,917 -76.97%
Tax 0 -21 -6 0 0 -75 0 -
NP 873 11,823 10,346 8,318 2,267 10,399 7,917 -76.97%
-
NP to SH 873 11,823 10,346 8,318 2,267 10,399 7,917 -76.97%
-
Tax Rate 0.00% 0.18% 0.06% 0.00% 0.00% 0.72% 0.00% -
Total Cost 1,551 5,990 3,250 1,245 2,223 3,111 1,586 -1.47%
-
Net Worth 179,115 177,795 176,309 174,010 168,148 165,742 163,438 6.29%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 179,115 177,795 176,309 174,010 168,148 165,742 163,438 6.29%
NOSH 75,258 75,019 75,025 75,004 75,066 74,996 74,971 0.25%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 36.01% 66.37% 76.10% 86.98% 50.49% 76.97% 83.31% -
ROE 0.49% 6.65% 5.87% 4.78% 1.35% 6.27% 4.84% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 3.22 23.74 18.12 12.75 5.98 18.01 12.68 -59.86%
EPS 1.16 15.76 13.79 11.09 3.02 13.87 10.56 -77.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.37 2.35 2.32 2.24 2.21 2.18 6.02%
Adjusted Per Share Value based on latest NOSH - 74,981
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 3.23 23.75 18.13 12.75 5.99 18.01 12.67 -59.76%
EPS 1.16 15.76 13.79 11.09 3.02 13.87 10.56 -77.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3882 2.3706 2.3508 2.3201 2.242 2.2099 2.1792 6.28%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.00 0.93 1.33 1.40 1.42 1.52 1.40 -
P/RPS 31.05 3.92 7.34 10.98 23.74 8.44 11.04 99.12%
P/EPS 86.21 5.90 9.64 12.62 47.02 10.96 13.26 247.94%
EY 1.16 16.95 10.37 7.92 2.13 9.12 7.54 -71.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.57 0.60 0.63 0.69 0.64 -24.46%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 25/02/09 20/11/08 22/08/08 29/05/08 28/02/08 28/11/07 -
Price 1.25 1.01 1.06 1.30 1.50 1.44 1.46 -
P/RPS 38.81 4.25 5.85 10.20 25.08 7.99 11.52 124.56%
P/EPS 107.76 6.41 7.69 11.72 49.67 10.39 13.83 292.53%
EY 0.93 15.60 13.01 8.53 2.01 9.63 7.23 -74.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.43 0.45 0.56 0.67 0.65 0.67 -14.45%

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