[MALPAC] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -12.87%
YoY- -105.84%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,090 317 1,399 1,443 1,486 4,553 7,757 -72.93%
PBT 641 -4,246 -4,470 -2,216 719 48,769 64,424 -95.36%
Tax -523 -427 -479 -494 -3,120 -3,239 -3,184 -69.97%
NP 118 -4,673 -4,949 -2,710 -2,401 45,530 61,240 -98.44%
-
NP to SH 118 -4,673 -4,949 -2,710 -2,401 45,530 61,240 -98.44%
-
Tax Rate 81.59% - - - 433.94% 6.64% 4.94% -
Total Cost 972 4,990 6,348 4,153 3,887 -40,977 -53,483 -
-
Net Worth 142,328 140,032 140,326 143,363 142,592 144,222 146,422 -1.87%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 142,328 140,032 140,326 143,363 142,592 144,222 146,422 -1.87%
NOSH 74,909 74,883 75,040 75,454 75,048 74,749 75,576 -0.58%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.83% -1,474.13% -353.75% -187.80% -161.57% 1,000.00% 789.48% -
ROE 0.08% -3.34% -3.53% -1.89% -1.68% 31.57% 41.82% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.46 0.42 1.86 1.91 1.98 6.09 10.26 -72.71%
EPS 0.16 -6.24 -6.60 -3.59 -3.20 60.91 81.03 -98.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.87 1.87 1.90 1.90 1.9294 1.9374 -1.28%
Adjusted Per Share Value based on latest NOSH - 75,454
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.45 0.42 1.87 1.92 1.98 6.07 10.34 -72.97%
EPS 0.16 -6.23 -6.60 -3.61 -3.20 60.71 81.65 -98.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8977 1.8671 1.871 1.9115 1.9012 1.923 1.9523 -1.87%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.88 0.76 0.73 0.78 0.88 1.02 1.00 -
P/RPS 60.48 179.53 39.16 40.79 44.44 16.75 9.74 237.45%
P/EPS 558.65 -12.18 -11.07 -21.72 -27.51 1.67 1.23 5786.72%
EY 0.18 -8.21 -9.03 -4.60 -3.64 59.72 81.03 -98.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.39 0.41 0.46 0.53 0.52 -7.84%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 29/05/03 26/02/03 27/11/02 30/08/02 21/05/02 -
Price 0.86 0.88 0.75 0.78 0.84 1.10 1.12 -
P/RPS 59.10 207.88 40.23 40.79 42.42 18.06 10.91 208.12%
P/EPS 545.95 -14.10 -11.37 -21.72 -26.26 1.81 1.38 5269.52%
EY 0.18 -7.09 -8.79 -4.60 -3.81 55.37 72.35 -98.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.40 0.41 0.44 0.57 0.58 -15.55%

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