[MALPAC] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 63.65%
YoY- 19.42%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 13,596 9,503 5,857 5,768 5,039 1,044 1,397 46.06%
PBT 10,352 7,917 4,053 4,246 3,559 359 -2,498 -
Tax -6 0 0 0 -26 -39 -11 -9.60%
NP 10,346 7,917 4,053 4,246 3,533 320 -2,509 -
-
NP to SH 10,346 7,917 3,875 4,219 3,533 320 -2,509 -
-
Tax Rate 0.06% 0.00% 0.00% 0.00% 0.73% 10.86% - -
Total Cost 3,250 1,586 1,804 1,522 1,506 724 3,906 -3.01%
-
Net Worth 176,309 163,438 158,897 153,622 147,770 141,395 142,301 3.63%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 176,309 163,438 158,897 153,622 147,770 141,395 142,301 3.63%
NOSH 75,025 74,971 74,951 74,937 75,010 74,418 74,895 0.02%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 76.10% 83.31% 69.20% 73.61% 70.11% 30.65% -179.60% -
ROE 5.87% 4.84% 2.44% 2.75% 2.39% 0.23% -1.76% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.12 12.68 7.81 7.70 6.72 1.40 1.87 45.96%
EPS 13.79 10.56 5.17 5.63 4.71 0.43 -3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.18 2.12 2.05 1.97 1.90 1.90 3.60%
Adjusted Per Share Value based on latest NOSH - 74,931
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.13 12.67 7.81 7.69 6.72 1.39 1.86 46.10%
EPS 13.79 10.56 5.17 5.63 4.71 0.43 -3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3508 2.1792 2.1186 2.0483 1.9703 1.8853 1.8974 3.63%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.33 1.40 0.88 0.74 0.78 0.88 0.88 -
P/RPS 7.34 11.04 11.26 9.61 11.61 62.73 47.18 -26.64%
P/EPS 9.64 13.26 17.02 13.14 16.56 204.65 -26.27 -
EY 10.37 7.54 5.88 7.61 6.04 0.49 -3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.42 0.36 0.40 0.46 0.46 3.63%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 28/11/07 16/11/06 24/11/05 24/11/04 21/11/03 27/11/02 -
Price 1.06 1.46 0.97 0.71 0.76 0.86 0.84 -
P/RPS 5.85 11.52 12.41 9.22 11.31 61.30 45.03 -28.81%
P/EPS 7.69 13.83 18.76 12.61 16.14 200.00 -25.07 -
EY 13.01 7.23 5.33 7.93 6.20 0.50 -3.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.67 0.46 0.35 0.39 0.45 0.44 0.37%

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