[MALPAC] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 129.17%
YoY- 168.29%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 5,897 5,154 9,563 6,127 3,628 4,126 3,539 8.87%
PBT 4,405 5,235 8,318 5,060 2,038 2,557 2,656 8.79%
Tax -621 -214 0 0 0 0 1 -
NP 3,784 5,021 8,318 5,060 2,038 2,557 2,657 6.06%
-
NP to SH 3,784 5,021 8,318 5,060 1,886 2,578 2,657 6.06%
-
Tax Rate 14.10% 4.09% 0.00% 0.00% 0.00% 0.00% -0.04% -
Total Cost 2,113 133 1,245 1,067 1,590 1,569 882 15.66%
-
Net Worth 190,323 183,127 174,010 160,420 157,041 152,131 147,110 4.38%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 190,323 183,127 174,010 160,420 157,041 152,131 147,110 4.38%
NOSH 74,930 75,052 75,004 74,962 75,139 74,941 75,056 -0.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 64.17% 97.42% 86.98% 82.59% 56.17% 61.97% 75.08% -
ROE 1.99% 2.74% 4.78% 3.15% 1.20% 1.69% 1.81% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.87 6.87 12.75 8.17 4.83 5.51 4.72 8.89%
EPS 5.05 6.69 11.09 6.75 2.51 3.44 3.54 6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.44 2.32 2.14 2.09 2.03 1.96 4.41%
Adjusted Per Share Value based on latest NOSH - 75,052
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.86 6.87 12.75 8.17 4.84 5.50 4.72 8.86%
EPS 5.05 6.69 11.09 6.75 2.51 3.44 3.54 6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5377 2.4417 2.3201 2.1389 2.0939 2.0284 1.9615 4.38%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.32 1.10 1.40 1.30 0.84 0.69 0.75 -
P/RPS 16.77 16.02 10.98 15.91 17.40 12.53 15.91 0.88%
P/EPS 26.14 16.44 12.62 19.26 33.47 20.06 21.19 3.55%
EY 3.83 6.08 7.92 5.19 2.99 4.99 4.72 -3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.60 0.61 0.40 0.34 0.38 5.36%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 19/08/09 22/08/08 22/08/07 25/08/06 25/08/05 24/08/04 -
Price 1.27 1.12 1.30 1.25 0.85 0.70 0.75 -
P/RPS 16.14 16.31 10.20 15.29 17.60 12.71 15.91 0.23%
P/EPS 25.15 16.74 11.72 18.52 33.86 20.35 21.19 2.89%
EY 3.98 5.97 8.53 5.40 2.95 4.91 4.72 -2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.56 0.58 0.41 0.34 0.38 4.67%

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