[MALPAC] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -19.68%
YoY- -26.84%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 10,308 19,126 12,254 7,256 8,252 7,078 158 100.51%
PBT 10,470 16,636 10,120 4,076 5,114 5,312 -4,286 -
Tax -428 0 0 0 0 2 -50 42.97%
NP 10,042 16,636 10,120 4,076 5,114 5,314 -4,336 -
-
NP to SH 10,042 16,636 10,120 3,772 5,156 5,314 -4,336 -
-
Tax Rate 4.09% 0.00% 0.00% 0.00% 0.00% -0.04% - -
Total Cost 266 2,490 2,134 3,180 3,138 1,764 4,494 -37.54%
-
Net Worth 183,127 174,010 160,420 157,041 152,131 147,110 140,282 4.53%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 183,127 174,010 160,420 157,041 152,131 147,110 140,282 4.53%
NOSH 75,052 75,004 74,962 75,139 74,941 75,056 75,017 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 97.42% 86.98% 82.59% 56.17% 61.97% 75.08% -2,744.30% -
ROE 5.48% 9.56% 6.31% 2.40% 3.39% 3.61% -3.09% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 13.73 25.50 16.35 9.66 11.01 9.43 0.21 100.58%
EPS 13.38 22.18 13.50 5.02 6.88 7.08 -5.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.32 2.14 2.09 2.03 1.96 1.87 4.52%
Adjusted Per Share Value based on latest NOSH - 75,087
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 13.74 25.50 16.34 9.67 11.00 9.44 0.21 100.60%
EPS 13.39 22.18 13.49 5.03 6.87 7.09 -5.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4417 2.3201 2.1389 2.0939 2.0284 1.9615 1.8704 4.53%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.10 1.40 1.30 0.84 0.69 0.75 0.76 -
P/RPS 8.01 5.49 7.95 8.70 6.27 7.95 360.84 -46.95%
P/EPS 8.22 6.31 9.63 16.73 10.03 10.59 -13.15 -
EY 12.16 15.84 10.38 5.98 9.97 9.44 -7.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.61 0.40 0.34 0.38 0.41 1.56%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 22/08/08 22/08/07 25/08/06 25/08/05 24/08/04 27/08/03 -
Price 1.12 1.30 1.25 0.85 0.70 0.75 0.88 -
P/RPS 8.15 5.10 7.65 8.80 6.36 7.95 417.82 -48.08%
P/EPS 8.37 5.86 9.26 16.93 10.17 10.59 -15.22 -
EY 11.95 17.06 10.80 5.91 9.83 9.44 -6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.58 0.41 0.34 0.38 0.47 -0.35%

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