[MALPAC] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -61.84%
YoY- -40.8%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,655 1,798 1,642 1,551 2,575 1,715 1,500 6.78%
PBT 1,102 1,359 1,689 692 1,865 1,527 903 14.21%
Tax 0 -79 0 0 0 -28 -27 -
NP 1,102 1,280 1,689 692 1,865 1,499 876 16.55%
-
NP to SH 1,174 1,264 1,641 711 1,863 1,499 876 21.57%
-
Tax Rate 0.00% 5.81% 0.00% 0.00% 0.00% 1.83% 2.99% -
Total Cost 553 518 -47 859 710 216 624 -7.74%
-
Net Worth 166,116 154,943 153,609 151,929 151,459 149,349 147,497 8.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 166,116 154,943 153,609 151,929 151,459 149,349 147,497 8.25%
NOSH 79,863 74,852 74,931 74,842 74,979 75,050 74,871 4.40%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 66.59% 71.19% 102.86% 44.62% 72.43% 87.41% 58.40% -
ROE 0.71% 0.82% 1.07% 0.47% 1.23% 1.00% 0.59% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.07 2.40 2.19 2.07 3.43 2.29 2.00 2.32%
EPS 1.47 1.69 2.19 0.95 2.49 2.00 1.17 16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.07 2.05 2.03 2.02 1.99 1.97 3.69%
Adjusted Per Share Value based on latest NOSH - 74,842
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.21 2.40 2.19 2.07 3.43 2.29 2.00 6.88%
EPS 1.57 1.69 2.19 0.95 2.48 2.00 1.17 21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2149 2.0659 2.0481 2.0257 2.0195 1.9913 1.9666 8.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.80 0.79 0.74 0.69 0.78 0.76 0.78 -
P/RPS 38.60 32.89 33.77 33.30 22.71 33.26 38.93 -0.56%
P/EPS 54.42 46.78 33.79 72.63 31.39 38.05 66.67 -12.66%
EY 1.84 2.14 2.96 1.38 3.19 2.63 1.50 14.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.36 0.34 0.39 0.38 0.40 -3.36%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 24/11/05 25/08/05 30/06/05 23/02/05 24/11/04 -
Price 0.80 0.80 0.71 0.70 0.69 0.81 0.76 -
P/RPS 38.60 33.30 32.40 33.78 20.09 35.45 37.94 1.15%
P/EPS 54.42 47.37 32.42 73.68 27.77 40.55 64.96 -11.14%
EY 1.84 2.11 3.08 1.36 3.60 2.47 1.54 12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.35 0.34 0.34 0.41 0.39 -1.71%

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