[MALPAC] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 90.65%
YoY- -107.23%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 4,553 7,757 12,089 15,238 17,620 24,079 47,586 -79.17%
PBT 48,769 64,424 49,616 -3,147 -49,201 -72,436 32,632 30.81%
Tax -3,239 -3,184 11,231 63,886 64,313 72,436 57,034 -
NP 45,530 61,240 60,847 60,739 15,112 0 89,666 -36.43%
-
NP to SH 45,530 61,240 46,415 -4,868 -52,066 -76,235 27,863 38.85%
-
Tax Rate 6.64% 4.94% -22.64% - - - -174.78% -
Total Cost -40,977 -53,483 -48,758 -45,501 2,508 24,079 -42,080 -1.75%
-
Net Worth 144,222 146,422 148,368 143,923 97,279 82,128 96,499 30.81%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 144,222 146,422 148,368 143,923 97,279 82,128 96,499 30.81%
NOSH 74,749 75,576 77,142 74,995 74,997 75,010 75,003 -0.22%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1,000.00% 789.48% 503.33% 398.60% 85.77% 0.00% 188.43% -
ROE 31.57% 41.82% 31.28% -3.38% -53.52% -92.82% 28.87% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.09 10.26 15.67 20.32 23.49 32.10 63.44 -79.12%
EPS 60.91 81.03 60.17 -6.49 -69.42 -101.63 37.15 39.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9294 1.9374 1.9233 1.9191 1.2971 1.0949 1.2866 31.11%
Adjusted Per Share Value based on latest NOSH - 74,995
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.07 10.34 16.12 20.32 23.49 32.11 63.45 -79.17%
EPS 60.71 81.65 61.89 -6.49 -69.42 -101.65 37.15 38.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.923 1.9523 1.9783 1.919 1.2971 1.0951 1.2867 30.81%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.02 1.00 0.88 0.80 0.92 0.80 1.06 -
P/RPS 16.75 9.74 5.62 3.94 3.92 2.49 1.67 367.05%
P/EPS 1.67 1.23 1.46 -12.32 -1.33 -0.79 2.85 -30.04%
EY 59.72 81.03 68.37 -8.11 -75.46 -127.04 35.05 42.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.46 0.42 0.71 0.73 0.82 -25.30%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 21/05/02 27/02/02 30/11/01 29/08/01 30/05/01 27/02/01 -
Price 1.10 1.12 0.88 0.89 1.02 0.90 1.02 -
P/RPS 18.06 10.91 5.62 4.38 4.34 2.80 1.61 403.32%
P/EPS 1.81 1.38 1.46 -13.71 -1.47 -0.89 2.75 -24.39%
EY 55.37 72.35 68.37 -7.29 -68.06 -112.93 36.42 32.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.46 0.46 0.79 0.82 0.79 -19.60%

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