[MALPAC] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -99.16%
YoY- 102.72%
Quarter Report
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,443 1,397 1,205 45 4,480 12,000 8,741 -69.80%
PBT -2,754 -2,498 -113 393 49,618 46,402 735 -
Tax -35 -11 113 0 -2,998 -94 -55 -25.95%
NP -2,789 -2,509 0 393 46,620 46,308 680 -
-
NP to SH -2,789 -2,509 -206 393 46,620 46,308 680 -
-
Tax Rate - - - 0.00% 6.04% 0.20% 7.48% -
Total Cost 4,232 3,906 1,205 -348 -42,140 -34,308 8,061 -34.84%
-
Net Worth 141,647 142,301 147,206 146,422 144,247 143,941 96,926 28.68%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 141,647 142,301 147,206 146,422 144,247 143,941 96,926 28.68%
NOSH 74,945 74,895 76,296 75,576 75,000 75,004 74,725 0.19%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -193.28% -179.60% 0.00% 873.33% 1,040.63% 385.90% 7.78% -
ROE -1.97% -1.76% -0.14% 0.27% 32.32% 32.17% 0.70% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1.93 1.87 1.58 0.06 5.97 16.00 11.70 -69.82%
EPS -3.72 -3.35 -0.27 0.52 62.16 61.74 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.90 1.9294 1.9374 1.9233 1.9191 1.2971 28.43%
Adjusted Per Share Value based on latest NOSH - 75,576
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1.92 1.86 1.61 0.06 5.97 16.00 11.65 -69.84%
EPS -3.72 -3.35 -0.27 0.52 62.16 61.74 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8886 1.8974 1.9627 1.9523 1.9233 1.9192 1.2923 28.69%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.78 0.88 1.02 1.00 0.88 0.80 0.92 -
P/RPS 40.51 47.18 64.58 1,679.49 14.73 5.00 7.86 197.48%
P/EPS -20.96 -26.27 -377.78 192.31 1.42 1.30 101.10 -
EY -4.77 -3.81 -0.26 0.52 70.64 77.18 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.53 0.52 0.46 0.42 0.71 -30.58%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 30/08/02 21/05/02 27/02/02 30/11/01 29/08/01 -
Price 0.78 0.84 1.10 1.12 0.88 0.89 1.02 -
P/RPS 40.51 45.03 69.65 1,881.03 14.73 5.56 8.72 177.64%
P/EPS -20.96 -25.07 -407.41 215.38 1.42 1.44 112.09 -
EY -4.77 -3.99 -0.25 0.46 70.64 69.37 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.57 0.58 0.46 0.46 0.79 -35.34%

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