[MALPAC] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -818.41%
YoY- -569.72%
Quarter Report
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,909 965 78 1 46 192 1,160 39.26%
PBT 1,975 2,502 -281 -1,862 282 -2,385 -505 -
Tax 43 -15 -41 16 -483 81 505 -80.55%
NP 2,018 2,487 -322 -1,846 -201 -2,304 0 -
-
NP to SH 2,018 2,487 -322 -1,846 -201 -2,304 -598 -
-
Tax Rate -2.18% 0.60% - - 171.28% - - -
Total Cost -109 -1,522 400 1,847 247 2,496 1,160 -
-
Net Worth 144,535 142,328 140,032 140,326 143,363 142,592 144,222 0.14%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 144,535 142,328 140,032 140,326 143,363 142,592 144,222 0.14%
NOSH 74,888 74,909 74,883 75,040 75,454 75,048 74,749 0.12%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 105.71% 257.72% -412.82% -184,600.00% -436.96% -1,200.00% 0.00% -
ROE 1.40% 1.75% -0.23% -1.32% -0.14% -1.62% -0.41% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.55 1.29 0.10 0.00 0.06 0.26 1.55 39.23%
EPS 2.69 3.32 -0.43 -2.46 -0.27 -3.07 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.90 1.87 1.87 1.90 1.90 1.9294 0.02%
Adjusted Per Share Value based on latest NOSH - 75,040
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.55 1.29 0.10 0.00 0.06 0.26 1.55 39.23%
EPS 2.69 3.32 -0.43 -2.46 -0.27 -3.07 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9271 1.8977 1.8671 1.871 1.9115 1.9012 1.923 0.14%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.85 0.88 0.76 0.73 0.78 0.88 1.02 -
P/RPS 33.34 68.31 729.64 54,779.68 1,279.45 343.97 65.73 -36.31%
P/EPS 31.54 26.51 -176.74 -29.67 -292.81 -28.66 -127.50 -
EY 3.17 3.77 -0.57 -3.37 -0.34 -3.49 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.41 0.39 0.41 0.46 0.53 -11.63%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 27/08/03 29/05/03 26/02/03 27/11/02 30/08/02 -
Price 0.88 0.86 0.88 0.75 0.78 0.84 1.10 -
P/RPS 34.52 66.76 844.84 56,280.49 1,279.45 328.34 70.88 -38.01%
P/EPS 32.66 25.90 -204.65 -30.49 -292.81 -27.36 -137.50 -
EY 3.06 3.86 -0.49 -3.28 -0.34 -3.65 -0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.47 0.40 0.41 0.44 0.57 -13.28%

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