[MALPAC] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -262.49%
YoY- -355.7%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 3,376 3,696 2,434 3,232 2,229 1,973 1,655 60.77%
PBT 2,857 2,852 2,208 -3,134 2,015 936 1,102 88.61%
Tax 0 0 0 -98 0 0 0 -
NP 2,857 2,852 2,208 -3,232 2,015 936 1,102 88.61%
-
NP to SH 2,857 2,852 2,208 -3,232 1,989 856 1,174 80.82%
-
Tax Rate 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 519 844 226 6,464 214 1,037 553 -4.13%
-
Net Worth 163,471 160,612 157,714 150,161 159,119 156,933 166,116 -1.06%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 163,471 160,612 157,714 150,161 159,119 156,933 166,116 -1.06%
NOSH 74,986 75,052 75,102 75,080 75,056 75,087 79,863 -4.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 84.63% 77.16% 90.71% -100.00% 90.40% 47.44% 66.59% -
ROE 1.75% 1.78% 1.40% -2.15% 1.25% 0.55% 0.71% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.50 4.92 3.24 4.30 2.97 2.63 2.07 67.73%
EPS 3.81 3.80 2.94 -4.31 2.65 1.14 1.47 88.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.14 2.10 2.00 2.12 2.09 2.08 3.17%
Adjusted Per Share Value based on latest NOSH - 75,080
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.50 4.93 3.25 4.31 2.97 2.63 2.21 60.58%
EPS 3.81 3.80 2.94 -4.31 2.65 1.14 1.57 80.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1796 2.1415 2.1029 2.0022 2.1216 2.0924 2.2149 -1.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.40 1.30 1.05 0.98 0.88 0.84 0.80 -
P/RPS 31.10 26.40 32.40 22.77 29.63 31.97 38.60 -13.40%
P/EPS 36.75 34.21 35.71 -22.77 33.21 73.68 54.42 -23.00%
EY 2.72 2.92 2.80 -4.39 3.01 1.36 1.84 29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.50 0.49 0.42 0.40 0.38 41.51%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 22/08/07 09/05/07 27/02/07 16/11/06 25/08/06 25/05/06 -
Price 1.46 1.25 1.13 1.03 0.97 0.85 0.80 -
P/RPS 32.43 25.38 34.87 23.93 32.66 32.35 38.60 -10.95%
P/EPS 38.32 32.89 38.44 -23.93 36.60 74.56 54.42 -20.83%
EY 2.61 3.04 2.60 -4.18 2.73 1.34 1.84 26.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.54 0.52 0.46 0.41 0.38 45.89%

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