[MALPAC] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -15.2%
YoY- -14.58%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 9,089 7,655 7,068 6,646 7,566 7,483 7,341 15.25%
PBT 919 5,412 5,086 4,842 5,605 5,773 4,987 -67.51%
Tax -98 -79 -79 -79 -79 -28 -55 46.82%
NP 821 5,333 5,007 4,763 5,526 5,745 4,932 -69.64%
-
NP to SH 643 5,139 4,791 4,646 5,479 5,714 4,949 -74.25%
-
Tax Rate 10.66% 1.46% 1.55% 1.63% 1.41% 0.49% 1.10% -
Total Cost 8,268 2,322 2,061 1,883 2,040 1,738 2,409 127.02%
-
Net Worth 150,161 159,119 156,933 159,727 154,943 153,609 151,929 -0.77%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 150,161 159,119 156,933 159,727 154,943 153,609 151,929 -0.77%
NOSH 75,080 75,056 75,087 79,863 74,852 74,931 74,842 0.21%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.03% 69.67% 70.84% 71.67% 73.04% 76.77% 67.18% -
ROE 0.43% 3.23% 3.05% 2.91% 3.54% 3.72% 3.26% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.11 10.20 9.41 8.32 10.11 9.99 9.81 15.03%
EPS 0.86 6.85 6.38 5.82 7.32 7.63 6.61 -74.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.12 2.09 2.00 2.07 2.05 2.03 -0.98%
Adjusted Per Share Value based on latest NOSH - 79,863
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.12 10.21 9.42 8.86 10.09 9.98 9.79 15.25%
EPS 0.86 6.85 6.39 6.19 7.31 7.62 6.60 -74.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0022 2.1216 2.0924 2.1297 2.0659 2.0481 2.0257 -0.77%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.98 0.88 0.84 0.80 0.79 0.74 0.69 -
P/RPS 8.10 8.63 8.92 9.61 7.82 7.41 7.03 9.87%
P/EPS 114.43 12.85 13.17 13.75 10.79 9.70 10.43 391.59%
EY 0.87 7.78 7.60 7.27 9.27 10.30 9.58 -79.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.40 0.40 0.38 0.36 0.34 27.50%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 16/11/06 25/08/06 25/05/06 24/02/06 24/11/05 25/08/05 -
Price 1.03 0.97 0.85 0.80 0.80 0.71 0.70 -
P/RPS 8.51 9.51 9.03 9.61 7.91 7.11 7.14 12.37%
P/EPS 120.27 14.17 13.32 13.75 10.93 9.31 10.59 403.02%
EY 0.83 7.06 7.51 7.27 9.15 10.74 9.45 -80.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.41 0.40 0.39 0.35 0.34 32.64%

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