[MALPAC] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 114.76%
YoY- 112.75%
Quarter Report
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 3,539 1,502 2,953 1,044 79 1 1,443 81.96%
PBT 2,656 1,536 2,334 359 -2,143 -1,862 -2,754 -
Tax 1 -80 4 -39 -25 16 -35 -
NP 2,657 1,456 2,338 320 -2,168 -1,846 -2,789 -
-
NP to SH 2,657 1,456 2,338 320 -2,168 -1,846 -2,789 -
-
Tax Rate -0.04% 5.21% -0.17% 10.86% - - - -
Total Cost 882 46 615 724 2,247 1,847 4,232 -64.88%
-
Net Worth 147,110 146,350 144,873 141,395 140,282 140,326 141,647 2.55%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 147,110 146,350 144,873 141,395 140,282 140,326 141,647 2.55%
NOSH 75,056 75,051 75,064 74,418 75,017 75,040 74,945 0.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 75.08% 96.94% 79.17% 30.65% -2,744.30% -184,600.00% -193.28% -
ROE 1.81% 0.99% 1.61% 0.23% -1.55% -1.32% -1.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.72 2.00 3.93 1.40 0.11 0.00 1.93 81.61%
EPS 3.54 1.94 3.12 0.43 -2.89 -2.46 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.95 1.93 1.90 1.87 1.87 1.89 2.45%
Adjusted Per Share Value based on latest NOSH - 74,909
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.72 2.00 3.94 1.39 0.11 0.00 1.92 82.24%
EPS 3.54 1.94 3.12 0.43 -2.89 -2.46 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9615 1.9513 1.9316 1.8853 1.8704 1.871 1.8886 2.55%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.75 0.84 0.85 0.88 0.76 0.73 0.78 -
P/RPS 15.91 41.97 21.61 62.73 721.69 54,779.68 40.51 -46.40%
P/EPS 21.19 43.30 27.29 204.65 -26.30 -29.67 -20.96 -
EY 4.72 2.31 3.66 0.49 -3.80 -3.37 -4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.44 0.46 0.41 0.39 0.41 -4.94%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 27/02/04 21/11/03 27/08/03 29/05/03 26/02/03 -
Price 0.75 0.76 0.88 0.86 0.88 0.75 0.78 -
P/RPS 15.91 37.98 22.37 61.30 835.64 56,280.49 40.51 -46.40%
P/EPS 21.19 39.18 28.25 200.00 -30.45 -30.49 -20.96 -
EY 4.72 2.55 3.54 0.50 -3.28 -3.28 -4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.46 0.45 0.47 0.40 0.41 -4.94%

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