[MALPAC] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1273.56%
YoY- 88.07%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 11,644 9,696 17,960 9,736 6,620 10,300 6,008 11.65%
PBT 10,840 3,492 9,068 8,832 4,408 7,460 6,144 9.92%
Tax -860 0 0 0 0 0 -320 17.90%
NP 9,980 3,492 9,068 8,832 4,408 7,460 5,824 9.38%
-
NP to SH 9,980 3,492 9,068 8,832 4,696 7,452 5,824 9.38%
-
Tax Rate 7.93% 0.00% 0.00% 0.00% 0.00% 0.00% 5.21% -
Total Cost 1,664 6,204 8,892 904 2,212 2,840 184 44.31%
-
Net Worth 188,810 179,115 168,148 157,714 166,116 151,459 146,350 4.33%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 188,810 179,115 168,148 157,714 166,116 151,459 146,350 4.33%
NOSH 74,924 75,258 75,066 75,102 79,863 74,979 75,051 -0.02%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 85.71% 36.01% 50.49% 90.71% 66.59% 72.43% 96.94% -
ROE 5.29% 1.95% 5.39% 5.60% 2.83% 4.92% 3.98% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.54 12.88 23.93 12.96 8.29 13.74 8.01 11.67%
EPS 13.32 4.64 12.08 11.76 5.88 9.96 7.76 9.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.38 2.24 2.10 2.08 2.02 1.95 4.36%
Adjusted Per Share Value based on latest NOSH - 75,102
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.53 12.93 23.95 12.98 8.83 13.73 8.01 11.66%
EPS 13.31 4.66 12.09 11.78 6.26 9.94 7.77 9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5175 2.3882 2.242 2.1029 2.2149 2.0195 1.9513 4.33%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.33 1.00 1.42 1.05 0.80 0.78 0.84 -
P/RPS 8.56 7.76 5.94 8.10 9.65 5.68 10.49 -3.33%
P/EPS 9.98 21.55 11.75 8.93 13.61 7.85 10.82 -1.33%
EY 10.02 4.64 8.51 11.20 7.35 12.74 9.24 1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.63 0.50 0.38 0.39 0.43 3.54%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 20/05/09 29/05/08 09/05/07 25/05/06 30/06/05 26/05/04 -
Price 1.16 1.25 1.50 1.13 0.80 0.69 0.76 -
P/RPS 7.46 9.70 6.27 8.72 9.65 5.02 9.49 -3.93%
P/EPS 8.71 26.94 12.42 9.61 13.61 6.94 9.79 -1.92%
EY 11.48 3.71 8.05 10.41 7.35 14.40 10.21 1.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.67 0.54 0.38 0.34 0.39 2.78%

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