[MALPAC] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 24.28%
YoY- 27.95%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,798 1,642 1,551 2,575 1,715 1,500 2,037 -7.96%
PBT 1,359 1,689 692 1,865 1,527 903 1,120 13.72%
Tax -79 0 0 0 -28 -27 81 -
NP 1,280 1,689 692 1,865 1,499 876 1,201 4.32%
-
NP to SH 1,264 1,641 711 1,863 1,499 876 1,201 3.45%
-
Tax Rate 5.81% 0.00% 0.00% 0.00% 1.83% 2.99% -7.23% -
Total Cost 518 -47 859 710 216 624 836 -27.25%
-
Net Worth 154,943 153,609 151,929 151,459 149,349 147,497 147,122 3.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 154,943 153,609 151,929 151,459 149,349 147,497 147,122 3.50%
NOSH 74,852 74,931 74,842 74,979 75,050 74,871 75,062 -0.18%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 71.19% 102.86% 44.62% 72.43% 87.41% 58.40% 58.96% -
ROE 0.82% 1.07% 0.47% 1.23% 1.00% 0.59% 0.82% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.40 2.19 2.07 3.43 2.29 2.00 2.71 -7.75%
EPS 1.69 2.19 0.95 2.49 2.00 1.17 1.60 3.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.05 2.03 2.02 1.99 1.97 1.96 3.69%
Adjusted Per Share Value based on latest NOSH - 74,979
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.40 2.19 2.07 3.43 2.29 2.00 2.72 -7.98%
EPS 1.69 2.19 0.95 2.48 2.00 1.17 1.60 3.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0659 2.0481 2.0257 2.0195 1.9913 1.9666 1.9616 3.50%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 0.74 0.69 0.78 0.76 0.78 0.75 -
P/RPS 32.89 33.77 33.30 22.71 33.26 38.93 27.64 12.25%
P/EPS 46.78 33.79 72.63 31.39 38.05 66.67 46.87 -0.12%
EY 2.14 2.96 1.38 3.19 2.63 1.50 2.13 0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.34 0.39 0.38 0.40 0.38 0.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 24/11/05 25/08/05 30/06/05 23/02/05 24/11/04 24/08/04 -
Price 0.80 0.71 0.70 0.69 0.81 0.76 0.75 -
P/RPS 33.30 32.40 33.78 20.09 35.45 37.94 27.64 13.18%
P/EPS 47.37 32.42 73.68 27.77 40.55 64.96 46.87 0.70%
EY 2.11 3.08 1.36 3.60 2.47 1.54 2.13 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.34 0.34 0.41 0.39 0.38 1.74%

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