[MALPAC] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 8.78%
YoY- -663.07%
View:
Show?
Annualized Quarter Result
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 0 0 0 0 8,115 12,618 10,247 -
PBT -3,709 -4,508 1,609 -4,282 2,805 13,510 8,709 -
Tax 177 6 -148 -3 0 -1,955 -504 -
NP -3,532 -4,502 1,461 -4,285 2,805 11,555 8,205 -
-
NP to SH -3,532 -4,502 1,461 -4,285 761 11,555 8,205 -
-
Tax Rate - - 9.20% - 0.00% 14.47% 5.79% -
Total Cost 3,532 4,502 -1,461 4,285 5,310 1,063 2,042 8.79%
-
Net Worth 186,749 191,999 196,499 194,999 198,886 197,973 186,056 0.05%
Dividend
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 186,749 191,999 196,499 194,999 198,886 197,973 186,056 0.05%
NOSH 74,999 75,000 75,000 75,000 75,051 74,989 75,022 -0.00%
Ratio Analysis
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 34.57% 91.58% 80.07% -
ROE -1.89% -2.34% 0.74% -2.20% 0.38% 5.84% 4.41% -
Per Share
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.00 0.00 0.00 0.00 10.81 16.83 13.66 -
EPS -4.71 -6.00 1.95 -5.71 1.01 15.41 10.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.56 2.62 2.60 2.65 2.64 2.48 0.06%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.00 0.00 0.00 0.00 10.82 16.82 13.66 -
EPS -4.71 -6.00 1.95 -5.71 1.01 15.41 10.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.56 2.62 2.60 2.6518 2.6396 2.4808 0.05%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.60 1.80 1.63 1.60 1.30 1.40 1.25 -
P/RPS 0.00 0.00 0.00 0.00 12.02 8.32 9.15 -
P/EPS -33.98 -29.99 83.68 -28.00 128.21 9.09 11.43 -
EY -2.94 -3.33 1.20 -3.57 0.78 11.01 8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.62 0.62 0.49 0.53 0.50 3.87%
Price Multiplier on Announcement Date
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/08/16 25/02/15 25/02/14 22/02/13 27/02/12 24/02/11 24/02/10 -
Price 1.55 1.70 1.85 1.30 1.50 1.45 1.26 -
P/RPS 0.00 0.00 0.00 0.00 13.87 8.62 9.23 -
P/EPS -32.91 -28.32 94.97 -22.75 147.93 9.41 11.52 -
EY -3.04 -3.53 1.05 -4.39 0.68 10.63 8.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.71 0.50 0.57 0.55 0.51 3.04%

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