[MALPAC] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 168.32%
YoY- 88.07%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 4,007 3,376 3,696 2,434 3,232 2,229 1,973 60.16%
PBT 2,557 2,857 2,852 2,208 -3,134 2,015 936 95.06%
Tax -75 0 0 0 -98 0 0 -
NP 2,482 2,857 2,852 2,208 -3,232 2,015 936 91.24%
-
NP to SH 2,482 2,857 2,852 2,208 -3,232 1,989 856 102.94%
-
Tax Rate 2.93% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 1,525 519 844 226 6,464 214 1,037 29.22%
-
Net Worth 165,916 163,471 160,612 157,714 150,161 159,119 156,933 3.77%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 165,916 163,471 160,612 157,714 150,161 159,119 156,933 3.77%
NOSH 75,075 74,986 75,052 75,102 75,080 75,056 75,087 -0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 61.94% 84.63% 77.16% 90.71% -100.00% 90.40% 47.44% -
ROE 1.50% 1.75% 1.78% 1.40% -2.15% 1.25% 0.55% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.34 4.50 4.92 3.24 4.30 2.97 2.63 60.13%
EPS 3.31 3.81 3.80 2.94 -4.31 2.65 1.14 103.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.18 2.14 2.10 2.00 2.12 2.09 3.78%
Adjusted Per Share Value based on latest NOSH - 75,102
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.34 4.50 4.93 3.25 4.31 2.97 2.63 60.13%
EPS 3.31 3.81 3.80 2.94 -4.31 2.65 1.14 103.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2122 2.1796 2.1415 2.1029 2.0022 2.1216 2.0924 3.77%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.52 1.40 1.30 1.05 0.98 0.88 0.84 -
P/RPS 28.48 31.10 26.40 32.40 22.77 29.63 31.97 -7.39%
P/EPS 45.98 36.75 34.21 35.71 -22.77 33.21 73.68 -26.91%
EY 2.18 2.72 2.92 2.80 -4.39 3.01 1.36 36.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.61 0.50 0.49 0.42 0.40 43.69%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 22/08/07 09/05/07 27/02/07 16/11/06 25/08/06 -
Price 1.44 1.46 1.25 1.13 1.03 0.97 0.85 -
P/RPS 26.98 32.43 25.38 34.87 23.93 32.66 32.35 -11.36%
P/EPS 43.56 38.32 32.89 38.44 -23.93 36.60 74.56 -30.04%
EY 2.30 2.61 3.04 2.60 -4.18 2.73 1.34 43.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.58 0.54 0.52 0.46 0.41 35.84%

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