[MALPAC] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 32.97%
YoY- 1004.06%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 4,126 2,575 6,754 5,039 3,539 1,502 2,953 25.00%
PBT 2,557 1,865 5,086 3,559 2,656 1,536 2,334 6.27%
Tax 0 0 -54 -26 1 -80 4 -
NP 2,557 1,865 5,032 3,533 2,657 1,456 2,338 6.15%
-
NP to SH 2,578 1,863 5,032 3,533 2,657 1,456 2,338 6.73%
-
Tax Rate 0.00% 0.00% 1.06% 0.73% -0.04% 5.21% -0.17% -
Total Cost 1,569 710 1,722 1,506 882 46 615 86.81%
-
Net Worth 152,131 151,459 149,294 147,770 147,110 146,350 144,873 3.31%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 152,131 151,459 149,294 147,770 147,110 146,350 144,873 3.31%
NOSH 74,941 74,979 75,022 75,010 75,056 75,051 75,064 -0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 61.97% 72.43% 74.50% 70.11% 75.08% 96.94% 79.17% -
ROE 1.69% 1.23% 3.37% 2.39% 1.81% 0.99% 1.61% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.51 3.43 9.00 6.72 4.72 2.00 3.93 25.29%
EPS 3.44 2.49 6.71 4.71 3.54 1.94 3.12 6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.02 1.99 1.97 1.96 1.95 1.93 3.42%
Adjusted Per Share Value based on latest NOSH - 74,871
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.50 3.43 9.01 6.72 4.72 2.00 3.94 24.92%
EPS 3.44 2.48 6.71 4.71 3.54 1.94 3.12 6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0284 2.0195 1.9906 1.9703 1.9615 1.9513 1.9316 3.31%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.69 0.78 0.76 0.78 0.75 0.84 0.85 -
P/RPS 12.53 22.71 8.44 11.61 15.91 41.97 21.61 -30.48%
P/EPS 20.06 31.39 11.33 16.56 21.19 43.30 27.29 -18.56%
EY 4.99 3.19 8.83 6.04 4.72 2.31 3.66 22.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.38 0.40 0.38 0.43 0.44 -15.80%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/06/05 23/02/05 24/11/04 24/08/04 26/05/04 27/02/04 -
Price 0.70 0.69 0.81 0.76 0.75 0.76 0.88 -
P/RPS 12.71 20.09 9.00 11.31 15.91 37.98 22.37 -31.42%
P/EPS 20.35 27.77 12.08 16.14 21.19 39.18 28.25 -19.65%
EY 4.91 3.60 8.28 6.20 4.72 2.55 3.54 24.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.41 0.39 0.38 0.39 0.46 -18.26%

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