[MALPAC] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 83.46%
YoY- 64.39%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 16,230 11,794 10,308 19,126 12,254 7,256 8,252 11.92%
PBT 12,812 8,810 10,470 16,636 10,120 4,076 5,114 16.53%
Tax -3,426 -1,242 -428 0 0 0 0 -
NP 9,386 7,568 10,042 16,636 10,120 4,076 5,114 10.64%
-
NP to SH 9,386 7,568 10,042 16,636 10,120 3,772 5,156 10.49%
-
Tax Rate 26.74% 14.10% 4.09% 0.00% 0.00% 0.00% 0.00% -
Total Cost 6,844 4,226 266 2,490 2,134 3,180 3,138 13.87%
-
Net Worth 203,163 190,323 183,127 174,010 160,420 157,041 152,131 4.93%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 203,163 190,323 183,127 174,010 160,420 157,041 152,131 4.93%
NOSH 74,968 74,930 75,052 75,004 74,962 75,139 74,941 0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 57.83% 64.17% 97.42% 86.98% 82.59% 56.17% 61.97% -
ROE 4.62% 3.98% 5.48% 9.56% 6.31% 2.40% 3.39% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 21.65 15.74 13.73 25.50 16.35 9.66 11.01 11.92%
EPS 12.52 10.10 13.38 22.18 13.50 5.02 6.88 10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.54 2.44 2.32 2.14 2.09 2.03 4.93%
Adjusted Per Share Value based on latest NOSH - 74,981
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 21.64 15.73 13.74 25.50 16.34 9.67 11.00 11.93%
EPS 12.51 10.09 13.39 22.18 13.49 5.03 6.87 10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7088 2.5377 2.4417 2.3201 2.1389 2.0939 2.0284 4.93%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.39 1.32 1.10 1.40 1.30 0.84 0.69 -
P/RPS 6.42 8.39 8.01 5.49 7.95 8.70 6.27 0.39%
P/EPS 11.10 13.07 8.22 6.31 9.63 16.73 10.03 1.70%
EY 9.01 7.65 12.16 15.84 10.38 5.98 9.97 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.45 0.60 0.61 0.40 0.34 6.98%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 17/08/11 18/08/10 19/08/09 22/08/08 22/08/07 25/08/06 25/08/05 -
Price 1.37 1.27 1.12 1.30 1.25 0.85 0.70 -
P/RPS 6.33 8.07 8.15 5.10 7.65 8.80 6.36 -0.07%
P/EPS 10.94 12.57 8.37 5.86 9.26 16.93 10.17 1.22%
EY 9.14 7.95 11.95 17.06 10.80 5.91 9.83 -1.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.46 0.56 0.58 0.41 0.34 6.98%

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