[MALPAC] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 105.46%
YoY- -8.15%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 7,689 13,596 9,503 5,857 5,768 5,039 1,044 39.44%
PBT 7,135 10,352 7,917 4,053 4,246 3,559 359 64.50%
Tax -214 -6 0 0 0 -26 -39 32.77%
NP 6,921 10,346 7,917 4,053 4,246 3,533 320 66.83%
-
NP to SH 6,921 10,346 7,917 3,875 4,219 3,533 320 66.83%
-
Tax Rate 3.00% 0.06% 0.00% 0.00% 0.00% 0.73% 10.86% -
Total Cost 768 3,250 1,586 1,804 1,522 1,506 724 0.98%
-
Net Worth 184,460 176,309 163,438 158,897 153,622 147,770 141,395 4.52%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 184,460 176,309 163,438 158,897 153,622 147,770 141,395 4.52%
NOSH 74,983 75,025 74,971 74,951 74,937 75,010 74,418 0.12%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 90.01% 76.10% 83.31% 69.20% 73.61% 70.11% 30.65% -
ROE 3.75% 5.87% 4.84% 2.44% 2.75% 2.39% 0.23% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.25 18.12 12.68 7.81 7.70 6.72 1.40 39.30%
EPS 9.23 13.79 10.56 5.17 5.63 4.71 0.43 66.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.35 2.18 2.12 2.05 1.97 1.90 4.39%
Adjusted Per Share Value based on latest NOSH - 75,056
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.25 18.13 12.67 7.81 7.69 6.72 1.39 39.47%
EPS 9.23 13.79 10.56 5.17 5.63 4.71 0.43 66.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4595 2.3508 2.1792 2.1186 2.0483 1.9703 1.8853 4.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.16 1.33 1.40 0.88 0.74 0.78 0.88 -
P/RPS 11.31 7.34 11.04 11.26 9.61 11.61 62.73 -24.81%
P/EPS 12.57 9.64 13.26 17.02 13.14 16.56 204.65 -37.15%
EY 7.96 10.37 7.54 5.88 7.61 6.04 0.49 59.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.64 0.42 0.36 0.40 0.46 0.35%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 20/11/08 28/11/07 16/11/06 24/11/05 24/11/04 21/11/03 -
Price 1.25 1.06 1.46 0.97 0.71 0.76 0.86 -
P/RPS 12.19 5.85 11.52 12.41 9.22 11.31 61.30 -23.58%
P/EPS 13.54 7.69 13.83 18.76 12.61 16.14 200.00 -36.13%
EY 7.38 13.01 7.23 5.33 7.93 6.20 0.50 56.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.67 0.46 0.35 0.39 0.45 2.10%

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