[MALPAC] QoQ TTM Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1880.51%
YoY- 186.24%
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 6,948 6,413 4,454 2,953 1,090 317 1,399 190.24%
PBT 5,534 7,133 5,732 2,334 641 -4,246 -4,470 -
Tax 17 29 -93 3 -523 -427 -479 -
NP 5,551 7,162 5,639 2,337 118 -4,673 -4,949 -
-
NP to SH 5,551 7,162 5,639 2,337 118 -4,673 -4,949 -
-
Tax Rate -0.31% -0.41% 1.62% -0.13% 81.59% - - -
Total Cost 1,397 -749 -1,185 616 972 4,990 6,348 -63.44%
-
Net Worth 147,497 147,122 146,350 144,535 142,328 140,032 140,326 3.36%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 147,497 147,122 146,350 144,535 142,328 140,032 140,326 3.36%
NOSH 74,871 75,062 75,051 74,888 74,909 74,883 75,040 -0.14%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 79.89% 111.68% 126.61% 79.14% 10.83% -1,474.13% -353.75% -
ROE 3.76% 4.87% 3.85% 1.62% 0.08% -3.34% -3.53% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.28 8.54 5.93 3.94 1.46 0.42 1.86 191.12%
EPS 7.41 9.54 7.51 3.12 0.16 -6.24 -6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.96 1.95 1.93 1.90 1.87 1.87 3.52%
Adjusted Per Share Value based on latest NOSH - 74,888
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.26 8.55 5.94 3.94 1.45 0.42 1.87 189.67%
EPS 7.40 9.55 7.52 3.12 0.16 -6.23 -6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9666 1.9616 1.9513 1.9271 1.8977 1.8671 1.871 3.36%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.78 0.75 0.84 0.85 0.88 0.76 0.73 -
P/RPS 8.41 8.78 14.15 21.56 60.48 179.53 39.16 -64.03%
P/EPS 10.52 7.86 11.18 27.24 558.65 -12.18 -11.07 -
EY 9.51 12.72 8.94 3.67 0.18 -8.21 -9.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.43 0.44 0.46 0.41 0.39 1.69%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 24/08/04 26/05/04 27/02/04 21/11/03 27/08/03 29/05/03 -
Price 0.76 0.75 0.76 0.88 0.86 0.88 0.75 -
P/RPS 8.19 8.78 12.81 22.32 59.10 207.88 40.23 -65.29%
P/EPS 10.25 7.86 10.12 28.20 545.95 -14.10 -11.37 -
EY 9.76 12.72 9.89 3.55 0.18 -7.09 -8.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.39 0.46 0.45 0.47 0.40 -1.66%

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