[MALPAC] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 114.76%
YoY- 112.75%
Quarter Report
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,857 5,768 5,039 1,044 1,397 12,000 44,348 -28.62%
PBT 4,053 4,246 3,559 359 -2,498 46,402 82,177 -39.42%
Tax 0 0 -26 -39 -11 -94 -3,140 -
NP 4,053 4,246 3,533 320 -2,509 46,308 79,037 -39.03%
-
NP to SH 3,875 4,219 3,533 320 -2,509 46,308 79,037 -39.48%
-
Tax Rate 0.00% 0.00% 0.73% 10.86% - 0.20% 3.82% -
Total Cost 1,804 1,522 1,506 724 3,906 -34,308 -34,689 -
-
Net Worth 158,897 153,622 147,770 141,395 142,301 143,941 147,558 1.24%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 158,897 153,622 147,770 141,395 142,301 143,941 147,558 1.24%
NOSH 74,951 74,937 75,010 74,418 74,895 75,004 75,001 -0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 69.20% 73.61% 70.11% 30.65% -179.60% 385.90% 178.22% -
ROE 2.44% 2.75% 2.39% 0.23% -1.76% 32.17% 53.56% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.81 7.70 6.72 1.40 1.87 16.00 59.13 -28.62%
EPS 5.17 5.63 4.71 0.43 -3.35 61.74 105.38 -39.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.05 1.97 1.90 1.90 1.9191 1.9674 1.25%
Adjusted Per Share Value based on latest NOSH - 74,909
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.81 7.69 6.72 1.39 1.86 16.00 59.13 -28.62%
EPS 5.17 5.63 4.71 0.43 -3.35 61.74 105.38 -39.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1186 2.0483 1.9703 1.8853 1.8974 1.9192 1.9674 1.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.88 0.74 0.78 0.88 0.88 0.80 1.20 -
P/RPS 11.26 9.61 11.61 62.73 47.18 5.00 2.03 33.03%
P/EPS 17.02 13.14 16.56 204.65 -26.27 1.30 1.14 56.88%
EY 5.88 7.61 6.04 0.49 -3.81 77.18 87.82 -36.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.40 0.46 0.46 0.42 0.61 -6.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 24/11/05 24/11/04 21/11/03 27/11/02 30/11/01 28/11/00 -
Price 0.97 0.71 0.76 0.86 0.84 0.89 1.17 -
P/RPS 12.41 9.22 11.31 61.30 45.03 5.56 1.98 35.76%
P/EPS 18.76 12.61 16.14 200.00 -25.07 1.44 1.11 60.16%
EY 5.33 7.93 6.20 0.50 -3.99 69.37 90.07 -37.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.39 0.45 0.44 0.46 0.59 -4.06%

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