[MALPAC] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 82.49%
YoY- 222.56%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 6,127 3,628 4,126 3,539 79 1,205 8,741 -5.74%
PBT 5,060 2,038 2,557 2,656 -2,143 -113 735 37.90%
Tax 0 0 0 1 -25 113 -55 -
NP 5,060 2,038 2,557 2,657 -2,168 0 680 39.70%
-
NP to SH 5,060 1,886 2,578 2,657 -2,168 -206 680 39.70%
-
Tax Rate 0.00% 0.00% 0.00% -0.04% - - 7.48% -
Total Cost 1,067 1,590 1,569 882 2,247 1,205 8,061 -28.60%
-
Net Worth 160,420 157,041 152,131 147,110 140,282 147,206 96,926 8.75%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 160,420 157,041 152,131 147,110 140,282 147,206 96,926 8.75%
NOSH 74,962 75,139 74,941 75,056 75,017 76,296 74,725 0.05%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 82.59% 56.17% 61.97% 75.08% -2,744.30% 0.00% 7.78% -
ROE 3.15% 1.20% 1.69% 1.81% -1.55% -0.14% 0.70% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.17 4.83 5.51 4.72 0.11 1.58 11.70 -5.80%
EPS 6.75 2.51 3.44 3.54 -2.89 -0.27 0.91 39.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.09 2.03 1.96 1.87 1.9294 1.2971 8.69%
Adjusted Per Share Value based on latest NOSH - 75,062
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.17 4.84 5.50 4.72 0.11 1.61 11.65 -5.73%
EPS 6.75 2.51 3.44 3.54 -2.89 -0.27 0.91 39.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1389 2.0939 2.0284 1.9615 1.8704 1.9627 1.2923 8.75%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.30 0.84 0.69 0.75 0.76 1.02 0.92 -
P/RPS 15.91 17.40 12.53 15.91 721.69 64.58 7.86 12.46%
P/EPS 19.26 33.47 20.06 21.19 -26.30 -377.78 101.10 -24.13%
EY 5.19 2.99 4.99 4.72 -3.80 -0.26 0.99 31.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.34 0.38 0.41 0.53 0.71 -2.49%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 25/08/06 25/08/05 24/08/04 27/08/03 30/08/02 29/08/01 -
Price 1.25 0.85 0.70 0.75 0.88 1.10 1.02 -
P/RPS 15.29 17.60 12.71 15.91 835.64 69.65 8.72 9.80%
P/EPS 18.52 33.86 20.35 21.19 -30.45 -407.41 112.09 -25.91%
EY 5.40 2.95 4.91 4.72 -3.28 -0.25 0.89 35.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.34 0.38 0.47 0.57 0.79 -5.01%

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