[MALPAC] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -83.41%
YoY- -88.27%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 9,503 6,127 2,434 9,089 5,857 3,628 1,655 220.31%
PBT 7,917 5,060 2,208 919 4,053 2,038 1,102 271.87%
Tax 0 0 0 -98 0 0 0 -
NP 7,917 5,060 2,208 821 4,053 2,038 1,102 271.87%
-
NP to SH 7,917 5,060 2,208 643 3,875 1,886 1,174 256.52%
-
Tax Rate 0.00% 0.00% 0.00% 10.66% 0.00% 0.00% 0.00% -
Total Cost 1,586 1,067 226 8,268 1,804 1,590 553 101.73%
-
Net Worth 163,438 160,420 157,714 155,249 158,897 157,041 166,116 -1.07%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 163,438 160,420 157,714 155,249 158,897 157,041 166,116 -1.07%
NOSH 74,971 74,962 75,102 74,999 74,951 75,139 79,863 -4.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 83.31% 82.59% 90.71% 9.03% 69.20% 56.17% 66.59% -
ROE 4.84% 3.15% 1.40% 0.41% 2.44% 1.20% 0.71% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.68 8.17 3.24 12.12 7.81 4.83 2.07 234.41%
EPS 10.56 6.75 2.94 0.86 5.17 2.51 1.47 271.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.14 2.10 2.07 2.12 2.09 2.08 3.17%
Adjusted Per Share Value based on latest NOSH - 75,080
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.67 8.17 3.25 12.12 7.81 4.84 2.21 219.98%
EPS 10.56 6.75 2.94 0.86 5.17 2.51 1.57 255.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1792 2.1389 2.1029 2.07 2.1186 2.0939 2.2149 -1.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.40 1.30 1.05 0.98 0.88 0.84 0.80 -
P/RPS 11.04 15.91 32.40 8.09 11.26 17.40 38.60 -56.55%
P/EPS 13.26 19.26 35.71 114.31 17.02 33.47 54.42 -60.95%
EY 7.54 5.19 2.80 0.87 5.88 2.99 1.84 155.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.50 0.47 0.42 0.40 0.38 41.51%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 22/08/07 09/05/07 27/02/07 16/11/06 25/08/06 25/05/06 -
Price 1.46 1.25 1.13 1.03 0.97 0.85 0.80 -
P/RPS 11.52 15.29 34.87 8.50 12.41 17.60 38.60 -55.30%
P/EPS 13.83 18.52 38.44 120.14 18.76 33.86 54.42 -59.84%
EY 7.23 5.40 2.60 0.83 5.33 2.95 1.84 148.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.54 0.50 0.46 0.41 0.38 45.89%

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