[MALPAC] QoQ Quarter Result on 30-Sep-2012 [#3]

Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 55.74%
YoY- 79.63%
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 0 0 0 0 0 0 0 -
PBT 1,618 -373 -759 -887 -2,004 -633 674 79.38%
Tax 0 0 -3 0 0 0 0 -
NP 1,618 -373 -762 -887 -2,004 -633 674 79.38%
-
NP to SH 1,618 -373 -762 -887 -2,004 -633 423 144.78%
-
Tax Rate 0.00% - - - - - 0.00% -
Total Cost -1,618 373 762 887 2,004 633 -674 79.38%
-
Net Worth 195,508 194,249 194,999 195,749 196,499 198,000 198,750 -1.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 195,508 194,249 194,999 195,749 196,499 198,000 198,750 -1.09%
NOSH 75,000 75,000 75,000 75,000 75,000 75,000 75,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.83% -0.19% -0.39% -0.45% -1.02% -0.32% 0.21% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS 2.16 -0.50 -1.02 -1.18 -2.67 -0.84 0.56 146.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.59 2.60 2.61 2.62 2.64 2.65 -1.00%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS 2.16 -0.50 -1.02 -1.18 -2.67 -0.84 0.56 146.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.59 2.60 2.61 2.62 2.64 2.65 -1.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.43 1.80 1.60 1.60 1.50 1.65 1.30 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 64.92 -361.93 -157.48 -135.29 -56.14 -195.50 230.50 -57.06%
EY 1.54 -0.28 -0.64 -0.74 -1.78 -0.51 0.43 134.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.69 0.62 0.61 0.57 0.62 0.49 8.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 10/05/13 22/02/13 21/11/12 14/08/12 10/05/12 27/02/12 -
Price 1.46 1.50 1.30 1.53 1.61 1.50 1.50 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 66.28 -301.61 -127.95 -129.37 -60.25 -177.73 265.96 -60.43%
EY 1.51 -0.33 -0.78 -0.77 -1.66 -0.56 0.38 151.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.50 0.59 0.61 0.57 0.57 -1.17%

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