[MALPAC] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -27.85%
YoY- 178.87%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,715 1,500 2,037 1,502 1,909 965 78 677.52%
PBT 1,527 903 1,120 1,536 1,975 2,502 -281 -
Tax -28 -27 81 -80 43 -15 -41 -22.36%
NP 1,499 876 1,201 1,456 2,018 2,487 -322 -
-
NP to SH 1,499 876 1,201 1,456 2,018 2,487 -322 -
-
Tax Rate 1.83% 2.99% -7.23% 5.21% -2.18% 0.60% - -
Total Cost 216 624 836 46 -109 -1,522 400 -33.56%
-
Net Worth 149,349 147,497 147,122 146,350 144,535 142,328 140,032 4.36%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 149,349 147,497 147,122 146,350 144,535 142,328 140,032 4.36%
NOSH 75,050 74,871 75,062 75,051 74,888 74,909 74,883 0.14%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 87.41% 58.40% 58.96% 96.94% 105.71% 257.72% -412.82% -
ROE 1.00% 0.59% 0.82% 0.99% 1.40% 1.75% -0.23% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.29 2.00 2.71 2.00 2.55 1.29 0.10 698.79%
EPS 2.00 1.17 1.60 1.94 2.69 3.32 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.97 1.96 1.95 1.93 1.90 1.87 4.21%
Adjusted Per Share Value based on latest NOSH - 75,051
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.29 2.00 2.72 2.00 2.55 1.29 0.10 698.79%
EPS 2.00 1.17 1.60 1.94 2.69 3.32 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9913 1.9666 1.9616 1.9513 1.9271 1.8977 1.8671 4.36%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.76 0.78 0.75 0.84 0.85 0.88 0.76 -
P/RPS 33.26 38.93 27.64 41.97 33.34 68.31 729.64 -87.11%
P/EPS 38.05 66.67 46.87 43.30 31.54 26.51 -176.74 -
EY 2.63 1.50 2.13 2.31 3.17 3.77 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.38 0.43 0.44 0.46 0.41 -4.91%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 24/11/04 24/08/04 26/05/04 27/02/04 21/11/03 27/08/03 -
Price 0.81 0.76 0.75 0.76 0.88 0.86 0.88 -
P/RPS 35.45 37.94 27.64 37.98 34.52 66.76 844.84 -87.80%
P/EPS 40.55 64.96 46.87 39.18 32.66 25.90 -204.65 -
EY 2.47 1.54 2.13 2.55 3.06 3.86 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.38 0.39 0.46 0.45 0.47 -8.66%

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