[MALPAC] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 6.82%
YoY- 115.23%
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 13,510 9,089 7,566 6,754 2,953 1,443 4,480 20.18%
PBT 10,474 919 5,606 5,086 2,334 -2,754 49,618 -22.82%
Tax -75 -98 -79 -54 4 -35 -2,998 -45.90%
NP 10,399 821 5,527 5,032 2,338 -2,789 46,620 -22.11%
-
NP to SH 10,399 643 5,484 5,032 2,338 -2,789 46,620 -22.11%
-
Tax Rate 0.72% 10.66% 1.41% 1.06% -0.17% - 6.04% -
Total Cost 3,111 8,268 2,039 1,722 615 4,232 -42,140 -
-
Net Worth 165,742 155,249 155,264 149,294 144,873 141,647 144,247 2.34%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 165,742 155,249 155,264 149,294 144,873 141,647 144,247 2.34%
NOSH 74,996 74,999 75,006 75,022 75,064 74,945 75,000 -0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 76.97% 9.03% 73.05% 74.50% 79.17% -193.28% 1,040.63% -
ROE 6.27% 0.41% 3.53% 3.37% 1.61% -1.97% 32.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 18.01 12.12 10.09 9.00 3.93 1.93 5.97 20.19%
EPS 13.87 0.86 7.31 6.71 3.12 -3.72 62.16 -22.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.07 2.07 1.99 1.93 1.89 1.9233 2.34%
Adjusted Per Share Value based on latest NOSH - 75,050
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 18.01 12.12 10.09 9.01 3.94 1.92 5.97 20.19%
EPS 13.87 0.86 7.31 6.71 3.12 -3.72 62.16 -22.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2099 2.07 2.0702 1.9906 1.9316 1.8886 1.9233 2.34%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.52 0.98 0.79 0.76 0.85 0.78 0.88 -
P/RPS 8.44 8.09 7.83 8.44 21.61 40.51 14.73 -8.86%
P/EPS 10.96 114.31 10.81 11.33 27.29 -20.96 1.42 40.55%
EY 9.12 0.87 9.25 8.83 3.66 -4.77 70.64 -28.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.47 0.38 0.38 0.44 0.41 0.46 6.98%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 24/02/06 23/02/05 27/02/04 26/02/03 27/02/02 -
Price 1.44 1.03 0.80 0.81 0.88 0.78 0.88 -
P/RPS 7.99 8.50 7.93 9.00 22.37 40.51 14.73 -9.68%
P/EPS 10.39 120.14 10.94 12.08 28.25 -20.96 1.42 39.31%
EY 9.63 0.83 9.14 8.28 3.54 -4.77 70.64 -28.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.39 0.41 0.46 0.41 0.46 5.92%

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