[MALPAC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 105.46%
YoY- -8.15%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 6,127 2,434 9,089 5,857 3,628 1,655 7,566 -13.15%
PBT 5,060 2,208 919 4,053 2,038 1,102 5,606 -6.62%
Tax 0 0 -98 0 0 0 -79 -
NP 5,060 2,208 821 4,053 2,038 1,102 5,527 -5.73%
-
NP to SH 5,060 2,208 643 3,875 1,886 1,174 5,484 -5.23%
-
Tax Rate 0.00% 0.00% 10.66% 0.00% 0.00% 0.00% 1.41% -
Total Cost 1,067 226 8,268 1,804 1,590 553 2,039 -35.13%
-
Net Worth 160,420 157,714 155,249 158,897 157,041 166,116 155,264 2.20%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 160,420 157,714 155,249 158,897 157,041 166,116 155,264 2.20%
NOSH 74,962 75,102 74,999 74,951 75,139 79,863 75,006 -0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 82.59% 90.71% 9.03% 69.20% 56.17% 66.59% 73.05% -
ROE 3.15% 1.40% 0.41% 2.44% 1.20% 0.71% 3.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.17 3.24 12.12 7.81 4.83 2.07 10.09 -13.16%
EPS 6.75 2.94 0.86 5.17 2.51 1.47 7.31 -5.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.10 2.07 2.12 2.09 2.08 2.07 2.24%
Adjusted Per Share Value based on latest NOSH - 75,056
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.17 3.25 12.12 7.81 4.84 2.21 10.09 -13.16%
EPS 6.75 2.94 0.86 5.17 2.51 1.57 7.31 -5.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1389 2.1029 2.07 2.1186 2.0939 2.2149 2.0702 2.20%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.30 1.05 0.98 0.88 0.84 0.80 0.79 -
P/RPS 15.91 32.40 8.09 11.26 17.40 38.60 7.83 60.63%
P/EPS 19.26 35.71 114.31 17.02 33.47 54.42 10.81 47.12%
EY 5.19 2.80 0.87 5.88 2.99 1.84 9.25 -32.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.47 0.42 0.40 0.38 0.38 37.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 09/05/07 27/02/07 16/11/06 25/08/06 25/05/06 24/02/06 -
Price 1.25 1.13 1.03 0.97 0.85 0.80 0.80 -
P/RPS 15.29 34.87 8.50 12.41 17.60 38.60 7.93 55.09%
P/EPS 18.52 38.44 120.14 18.76 33.86 54.42 10.94 42.17%
EY 5.40 2.60 0.83 5.33 2.95 1.84 9.14 -29.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.50 0.46 0.41 0.38 0.39 30.38%

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