[MALPAC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 475.14%
YoY- -39.64%
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,911 10,247 7,689 5,154 2,424 17,813 13,596 -64.24%
PBT 2,710 8,709 7,135 5,235 873 11,844 10,352 -59.11%
Tax -215 -504 -214 -214 0 -21 -6 989.27%
NP 2,495 8,205 6,921 5,021 873 11,823 10,346 -61.29%
-
NP to SH 2,495 8,205 6,921 5,021 873 11,823 10,346 -61.29%
-
Tax Rate 7.93% 5.79% 3.00% 4.09% 0.00% 0.18% 0.06% -
Total Cost 416 2,042 768 133 1,551 5,990 3,250 -74.63%
-
Net Worth 188,810 186,056 184,460 183,127 179,115 177,795 176,309 4.67%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 188,810 186,056 184,460 183,127 179,115 177,795 176,309 4.67%
NOSH 74,924 75,022 74,983 75,052 75,258 75,019 75,025 -0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 85.71% 80.07% 90.01% 97.42% 36.01% 66.37% 76.10% -
ROE 1.32% 4.41% 3.75% 2.74% 0.49% 6.65% 5.87% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.89 13.66 10.25 6.87 3.22 23.74 18.12 -64.18%
EPS 3.33 10.94 9.23 6.69 1.16 15.76 13.79 -61.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.48 2.46 2.44 2.38 2.37 2.35 4.77%
Adjusted Per Share Value based on latest NOSH - 75,009
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.88 13.66 10.25 6.87 3.23 23.75 18.13 -64.25%
EPS 3.33 10.94 9.23 6.69 1.16 15.76 13.79 -61.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5175 2.4808 2.4595 2.4417 2.3882 2.3706 2.3508 4.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.33 1.25 1.16 1.10 1.00 0.93 1.33 -
P/RPS 34.23 9.15 11.31 16.02 31.05 3.92 7.34 179.39%
P/EPS 39.94 11.43 12.57 16.44 86.21 5.90 9.64 158.18%
EY 2.50 8.75 7.96 6.08 1.16 16.95 10.37 -61.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.47 0.45 0.42 0.39 0.57 -4.73%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 18/11/09 19/08/09 20/05/09 25/02/09 20/11/08 -
Price 1.16 1.26 1.25 1.12 1.25 1.01 1.06 -
P/RPS 29.86 9.23 12.19 16.31 38.81 4.25 5.85 196.74%
P/EPS 34.83 11.52 13.54 16.74 107.76 6.41 7.69 174.00%
EY 2.87 8.68 7.38 5.97 0.93 15.60 13.01 -63.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.51 0.46 0.53 0.43 0.45 1.47%

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