[MALPAC] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -17.08%
YoY- 30.68%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 10,820 11,854 10,252 18,128 12,670 7,809 7,690 5.85%
PBT 2,841 10,790 9,513 13,802 10,556 5,404 5,661 -10.85%
Tax -2,390 -1,714 -285 -8 0 0 0 -
NP 450 9,076 9,228 13,794 10,556 5,404 5,661 -34.41%
-
NP to SH 450 9,076 9,228 13,794 10,556 5,166 5,625 -34.34%
-
Tax Rate 84.13% 15.89% 3.00% 0.06% 0.00% 0.00% 0.00% -
Total Cost 10,369 2,778 1,024 4,333 2,114 2,405 2,029 31.22%
-
Net Worth 199,044 193,414 184,460 176,309 163,438 158,897 153,622 4.40%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 199,044 193,414 184,460 176,309 163,438 158,897 153,622 4.40%
NOSH 75,111 74,966 74,983 75,025 74,971 74,951 74,937 0.03%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.17% 76.56% 90.01% 76.10% 83.31% 69.20% 73.61% -
ROE 0.23% 4.69% 5.00% 7.82% 6.46% 3.25% 3.66% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 14.41 15.81 13.67 24.16 16.90 10.42 10.26 5.82%
EPS 0.60 12.11 12.31 18.39 14.08 6.89 7.51 -34.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.58 2.46 2.35 2.18 2.12 2.05 4.36%
Adjusted Per Share Value based on latest NOSH - 75,111
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 14.43 15.81 13.67 24.17 16.89 10.41 10.25 5.86%
EPS 0.60 12.10 12.30 18.39 14.07 6.89 7.50 -34.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6539 2.5789 2.4595 2.3508 2.1792 2.1186 2.0483 4.40%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.30 1.30 1.16 1.33 1.40 0.88 0.74 -
P/RPS 9.02 8.22 8.48 5.50 8.28 8.45 7.21 3.80%
P/EPS 216.67 10.74 9.43 7.23 9.94 12.77 9.86 67.32%
EY 0.46 9.31 10.61 13.82 10.06 7.83 10.14 -40.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.47 0.57 0.64 0.42 0.36 5.27%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 18/11/10 18/11/09 20/11/08 28/11/07 16/11/06 24/11/05 -
Price 1.29 1.31 1.25 1.06 1.46 0.97 0.71 -
P/RPS 8.96 8.28 9.14 4.39 8.64 9.31 6.92 4.39%
P/EPS 215.00 10.82 10.16 5.77 10.37 14.07 9.46 68.26%
EY 0.47 9.24 9.85 17.35 9.64 7.11 10.57 -40.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.51 0.45 0.67 0.46 0.35 5.76%

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