[MALPAC] QoQ Quarter Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -252.16%
YoY- -103.96%
Quarter Report
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1 46 192 1,160 45 89 3,259 -99.54%
PBT -1,862 282 -2,385 -505 393 3,217 45,665 -
Tax 16 -483 81 505 0 -3,109 -38 -
NP -1,846 -201 -2,304 0 393 108 45,627 -
-
NP to SH -1,846 -201 -2,304 -598 393 108 45,627 -
-
Tax Rate - 171.28% - - 0.00% 96.64% 0.08% -
Total Cost 1,847 247 2,496 1,160 -348 -19 -42,368 -
-
Net Worth 140,326 143,363 142,592 144,222 146,422 148,368 143,923 -1.67%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 140,326 143,363 142,592 144,222 146,422 148,368 143,923 -1.67%
NOSH 75,040 75,454 75,048 74,749 75,576 77,142 74,995 0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -184,600.00% -436.96% -1,200.00% 0.00% 873.33% 121.35% 1,400.03% -
ROE -1.32% -0.14% -1.62% -0.41% 0.27% 0.07% 31.70% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 0.00 0.06 0.26 1.55 0.06 0.12 4.35 -
EPS -2.46 -0.27 -3.07 -0.80 0.52 0.14 60.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.90 1.90 1.9294 1.9374 1.9233 1.9191 -1.71%
Adjusted Per Share Value based on latest NOSH - 74,749
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 0.00 0.06 0.26 1.55 0.06 0.12 4.35 -
EPS -2.46 -0.27 -3.07 -0.80 0.52 0.14 60.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.871 1.9115 1.9012 1.923 1.9523 1.9783 1.919 -1.67%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.73 0.78 0.88 1.02 1.00 0.88 0.80 -
P/RPS 54,779.68 1,279.45 343.97 65.73 1,679.49 762.76 18.41 20688.69%
P/EPS -29.67 -292.81 -28.66 -127.50 192.31 628.57 1.31 -
EY -3.37 -0.34 -3.49 -0.78 0.52 0.16 76.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.46 0.53 0.52 0.46 0.42 -4.82%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 27/11/02 30/08/02 21/05/02 27/02/02 30/11/01 -
Price 0.75 0.78 0.84 1.10 1.12 0.88 0.89 -
P/RPS 56,280.49 1,279.45 328.34 70.88 1,881.03 762.76 20.48 19614.28%
P/EPS -30.49 -292.81 -27.36 -137.50 215.38 628.57 1.46 -
EY -3.28 -0.34 -3.65 -0.73 0.46 0.16 68.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.44 0.57 0.58 0.46 0.46 -8.90%

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