[MALPAC] YoY Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -34.63%
YoY- 261.92%
View:
Show?
Annualized Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 1,392 1,862 16,000 59,130 58,740 0 -100.00%
PBT 478 -3,330 61,869 109,569 -65,180 0 -100.00%
Tax -52 -14 -125 -4,186 65,180 0 -100.00%
NP 426 -3,345 61,744 105,382 0 0 -100.00%
-
NP to SH 426 -3,345 61,744 105,382 -65,082 0 -100.00%
-
Tax Rate 10.88% - 0.20% 3.82% - - -
Total Cost 965 5,207 -45,744 -46,252 58,740 0 -100.00%
-
Net Worth 141,395 142,301 143,941 147,558 80,650 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 141,395 142,301 143,941 147,558 80,650 0 -100.00%
NOSH 74,418 74,895 75,004 75,001 75,003 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 30.65% -179.60% 385.90% 178.22% 0.00% 0.00% -
ROE 0.30% -2.35% 42.90% 71.42% -80.70% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 1.87 2.49 21.33 78.84 78.32 0.00 -100.00%
EPS 0.57 -4.47 82.32 140.51 -86.77 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 1.9191 1.9674 1.0753 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 75,167
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 1.86 2.48 21.33 78.84 78.32 0.00 -100.00%
EPS 0.57 -4.46 82.33 140.51 -86.78 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8853 1.8974 1.9192 1.9674 1.0753 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.88 0.88 0.80 1.20 0.00 0.00 -
P/RPS 47.05 35.38 3.75 1.52 0.00 0.00 -100.00%
P/EPS 153.49 -19.70 0.97 0.85 0.00 0.00 -100.00%
EY 0.65 -5.08 102.90 117.09 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.42 0.61 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 21/11/03 27/11/02 30/11/01 28/11/00 25/11/99 - -
Price 0.86 0.84 0.89 1.17 0.00 0.00 -
P/RPS 45.98 33.78 4.17 1.48 0.00 0.00 -100.00%
P/EPS 150.00 -18.81 1.08 0.83 0.00 0.00 -100.00%
EY 0.67 -5.32 92.49 120.09 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.46 0.59 0.00 0.00 -100.00%

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