[MALPAC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -78.59%
YoY- -36.98%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 9,089 5,857 3,628 1,655 7,566 5,768 4,126 69.05%
PBT 919 4,053 2,038 1,102 5,606 4,246 2,557 -49.35%
Tax -98 0 0 0 -79 0 0 -
NP 821 4,053 2,038 1,102 5,527 4,246 2,557 -53.01%
-
NP to SH 643 3,875 1,886 1,174 5,484 4,219 2,578 -60.27%
-
Tax Rate 10.66% 0.00% 0.00% 0.00% 1.41% 0.00% 0.00% -
Total Cost 8,268 1,804 1,590 553 2,039 1,522 1,569 201.90%
-
Net Worth 155,249 158,897 157,041 166,116 155,264 153,622 152,131 1.35%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 155,249 158,897 157,041 166,116 155,264 153,622 152,131 1.35%
NOSH 74,999 74,951 75,139 79,863 75,006 74,937 74,941 0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.03% 69.20% 56.17% 66.59% 73.05% 73.61% 61.97% -
ROE 0.41% 2.44% 1.20% 0.71% 3.53% 2.75% 1.69% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.12 7.81 4.83 2.07 10.09 7.70 5.51 68.89%
EPS 0.86 5.17 2.51 1.47 7.31 5.63 3.44 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.12 2.09 2.08 2.07 2.05 2.03 1.30%
Adjusted Per Share Value based on latest NOSH - 79,863
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.12 7.81 4.84 2.21 10.09 7.69 5.50 69.09%
EPS 0.86 5.17 2.51 1.57 7.31 5.63 3.44 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.1186 2.0939 2.2149 2.0702 2.0483 2.0284 1.35%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.98 0.88 0.84 0.80 0.79 0.74 0.69 -
P/RPS 8.09 11.26 17.40 38.60 7.83 9.61 12.53 -25.23%
P/EPS 114.31 17.02 33.47 54.42 10.81 13.14 20.06 218.02%
EY 0.87 5.88 2.99 1.84 9.25 7.61 4.99 -68.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.40 0.38 0.38 0.36 0.34 24.01%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 16/11/06 25/08/06 25/05/06 24/02/06 24/11/05 25/08/05 -
Price 1.03 0.97 0.85 0.80 0.80 0.71 0.70 -
P/RPS 8.50 12.41 17.60 38.60 7.93 9.22 12.71 -23.46%
P/EPS 120.14 18.76 33.86 54.42 10.94 12.61 20.35 225.59%
EY 0.83 5.33 2.95 1.84 9.14 7.93 4.91 -69.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.41 0.38 0.39 0.35 0.34 29.22%

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