[MALPAC] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -105.27%
YoY- 50.68%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 317 1,399 1,443 1,486 4,553 7,757 12,089 -91.23%
PBT -4,246 -4,470 -2,216 719 48,769 64,424 49,616 -
Tax -427 -479 -494 -3,120 -3,239 -3,184 11,231 -
NP -4,673 -4,949 -2,710 -2,401 45,530 61,240 60,847 -
-
NP to SH -4,673 -4,949 -2,710 -2,401 45,530 61,240 46,415 -
-
Tax Rate - - - 433.94% 6.64% 4.94% -22.64% -
Total Cost 4,990 6,348 4,153 3,887 -40,977 -53,483 -48,758 -
-
Net Worth 140,032 140,326 143,363 142,592 144,222 146,422 148,368 -3.79%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 140,032 140,326 143,363 142,592 144,222 146,422 148,368 -3.79%
NOSH 74,883 75,040 75,454 75,048 74,749 75,576 77,142 -1.96%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -1,474.13% -353.75% -187.80% -161.57% 1,000.00% 789.48% 503.33% -
ROE -3.34% -3.53% -1.89% -1.68% 31.57% 41.82% 31.28% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.42 1.86 1.91 1.98 6.09 10.26 15.67 -91.10%
EPS -6.24 -6.60 -3.59 -3.20 60.91 81.03 60.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.87 1.90 1.90 1.9294 1.9374 1.9233 -1.86%
Adjusted Per Share Value based on latest NOSH - 75,048
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.42 1.87 1.92 1.98 6.07 10.34 16.12 -91.26%
EPS -6.23 -6.60 -3.61 -3.20 60.71 81.65 61.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8671 1.871 1.9115 1.9012 1.923 1.9523 1.9783 -3.79%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.76 0.73 0.78 0.88 1.02 1.00 0.88 -
P/RPS 179.53 39.16 40.79 44.44 16.75 9.74 5.62 913.18%
P/EPS -12.18 -11.07 -21.72 -27.51 1.67 1.23 1.46 -
EY -8.21 -9.03 -4.60 -3.64 59.72 81.03 68.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.41 0.46 0.53 0.52 0.46 -7.40%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 26/02/03 27/11/02 30/08/02 21/05/02 27/02/02 -
Price 0.88 0.75 0.78 0.84 1.10 1.12 0.88 -
P/RPS 207.88 40.23 40.79 42.42 18.06 10.91 5.62 1017.52%
P/EPS -14.10 -11.37 -21.72 -26.26 1.81 1.38 1.46 -
EY -7.09 -8.79 -4.60 -3.81 55.37 72.35 68.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.41 0.44 0.57 0.58 0.46 1.44%

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