[MALPAC] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 27.01%
YoY- 253.26%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 7,827 6,754 6,948 6,413 4,454 2,953 1,090 271.75%
PBT 5,415 5,086 5,534 7,133 5,732 2,334 641 314.25%
Tax 26 -54 17 29 -93 3 -523 -
NP 5,441 5,032 5,551 7,162 5,639 2,337 118 1182.87%
-
NP to SH 5,439 5,032 5,551 7,162 5,639 2,337 118 1182.56%
-
Tax Rate -0.48% 1.06% -0.31% -0.41% 1.62% -0.13% 81.59% -
Total Cost 2,386 1,722 1,397 -749 -1,185 616 972 81.87%
-
Net Worth 151,459 149,349 147,497 147,122 146,350 144,535 142,328 4.22%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 151,459 149,349 147,497 147,122 146,350 144,535 142,328 4.22%
NOSH 74,979 75,050 74,871 75,062 75,051 74,888 74,909 0.06%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 69.52% 74.50% 79.89% 111.68% 126.61% 79.14% 10.83% -
ROE 3.59% 3.37% 3.76% 4.87% 3.85% 1.62% 0.08% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.44 9.00 9.28 8.54 5.93 3.94 1.46 270.71%
EPS 7.25 6.70 7.41 9.54 7.51 3.12 0.16 1168.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.99 1.97 1.96 1.95 1.93 1.90 4.16%
Adjusted Per Share Value based on latest NOSH - 75,062
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.44 9.01 9.26 8.55 5.94 3.94 1.45 272.42%
EPS 7.25 6.71 7.40 9.55 7.52 3.12 0.16 1168.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0195 1.9913 1.9666 1.9616 1.9513 1.9271 1.8977 4.23%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.78 0.76 0.78 0.75 0.84 0.85 0.88 -
P/RPS 7.47 8.45 8.41 8.78 14.15 21.56 60.48 -75.16%
P/EPS 10.75 11.34 10.52 7.86 11.18 27.24 558.65 -92.80%
EY 9.30 8.82 9.51 12.72 8.94 3.67 0.18 1283.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.40 0.38 0.43 0.44 0.46 -10.41%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/06/05 23/02/05 24/11/04 24/08/04 26/05/04 27/02/04 21/11/03 -
Price 0.69 0.81 0.76 0.75 0.76 0.88 0.86 -
P/RPS 6.61 9.00 8.19 8.78 12.81 22.32 59.10 -76.75%
P/EPS 9.51 12.08 10.25 7.86 10.12 28.20 545.95 -93.26%
EY 10.51 8.28 9.76 12.72 9.89 3.55 0.18 1401.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.39 0.38 0.39 0.46 0.45 -17.03%

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