[MALPAC] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 132.36%
YoY- 21.21%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 3,696 2,434 3,232 2,229 1,973 1,655 1,798 61.88%
PBT 2,852 2,208 -3,134 2,015 936 1,102 1,359 64.13%
Tax 0 0 -98 0 0 0 -79 -
NP 2,852 2,208 -3,232 2,015 936 1,102 1,280 70.84%
-
NP to SH 2,852 2,208 -3,232 1,989 856 1,174 1,264 72.28%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% 5.81% -
Total Cost 844 226 6,464 214 1,037 553 518 38.58%
-
Net Worth 160,612 157,714 150,161 159,119 156,933 166,116 154,943 2.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 160,612 157,714 150,161 159,119 156,933 166,116 154,943 2.43%
NOSH 75,052 75,102 75,080 75,056 75,087 79,863 74,852 0.17%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 77.16% 90.71% -100.00% 90.40% 47.44% 66.59% 71.19% -
ROE 1.78% 1.40% -2.15% 1.25% 0.55% 0.71% 0.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.92 3.24 4.30 2.97 2.63 2.07 2.40 61.58%
EPS 3.80 2.94 -4.31 2.65 1.14 1.47 1.69 71.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.10 2.00 2.12 2.09 2.08 2.07 2.24%
Adjusted Per Share Value based on latest NOSH - 75,056
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.93 3.25 4.31 2.97 2.63 2.21 2.40 61.80%
EPS 3.80 2.94 -4.31 2.65 1.14 1.57 1.69 71.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1415 2.1029 2.0022 2.1216 2.0924 2.2149 2.0659 2.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.30 1.05 0.98 0.88 0.84 0.80 0.79 -
P/RPS 26.40 32.40 22.77 29.63 31.97 38.60 32.89 -13.66%
P/EPS 34.21 35.71 -22.77 33.21 73.68 54.42 46.78 -18.87%
EY 2.92 2.80 -4.39 3.01 1.36 1.84 2.14 23.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.49 0.42 0.40 0.38 0.38 37.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 09/05/07 27/02/07 16/11/06 25/08/06 25/05/06 24/02/06 -
Price 1.25 1.13 1.03 0.97 0.85 0.80 0.80 -
P/RPS 25.38 34.87 23.93 32.66 32.35 38.60 33.30 -16.60%
P/EPS 32.89 38.44 -23.93 36.60 74.56 54.42 47.37 -21.64%
EY 3.04 2.60 -4.18 2.73 1.34 1.84 2.11 27.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.52 0.46 0.41 0.38 0.39 30.38%

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