[MALPAC] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 37.84%
YoY- -33.1%
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 0 8,115 8,891 7,689 13,596 9,503 5,857 -
PBT -3,523 2,131 8,093 7,135 10,352 7,917 4,053 -
Tax 0 -1,793 -1,286 -214 -6 0 0 -
NP -3,523 338 6,807 6,921 10,346 7,917 4,053 -
-
NP to SH -3,523 338 6,807 6,921 10,346 7,917 3,875 -
-
Tax Rate - 84.14% 15.89% 3.00% 0.06% 0.00% 0.00% -
Total Cost 3,523 7,777 2,084 768 3,250 1,586 1,804 11.78%
-
Net Worth 195,749 199,044 193,414 184,460 176,309 163,438 158,897 3.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 195,749 199,044 193,414 184,460 176,309 163,438 158,897 3.53%
NOSH 75,000 75,111 74,966 74,983 75,025 74,971 74,951 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.00% 4.17% 76.56% 90.01% 76.10% 83.31% 69.20% -
ROE -1.80% 0.17% 3.52% 3.75% 5.87% 4.84% 2.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.00 10.80 11.86 10.25 18.12 12.68 7.81 -
EPS -4.70 0.45 9.08 9.23 13.79 10.56 5.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.65 2.58 2.46 2.35 2.18 2.12 3.52%
Adjusted Per Share Value based on latest NOSH - 75,059
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.00 10.82 11.85 10.25 18.13 12.67 7.81 -
EPS -4.70 0.45 9.08 9.23 13.79 10.56 5.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.6539 2.5789 2.4595 2.3508 2.1792 2.1186 3.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.60 1.30 1.30 1.16 1.33 1.40 0.88 -
P/RPS 0.00 12.03 10.96 11.31 7.34 11.04 11.26 -
P/EPS -34.06 288.89 14.32 12.57 9.64 13.26 17.02 -
EY -2.94 0.35 6.98 7.96 10.37 7.54 5.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.50 0.47 0.57 0.64 0.42 6.41%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 23/11/11 18/11/10 18/11/09 20/11/08 28/11/07 16/11/06 -
Price 1.53 1.29 1.31 1.25 1.06 1.46 0.97 -
P/RPS 0.00 11.94 11.05 12.19 5.85 11.52 12.41 -
P/EPS -32.57 286.67 14.43 13.54 7.69 13.83 18.76 -
EY -3.07 0.35 6.93 7.38 13.01 7.23 5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 0.51 0.51 0.45 0.67 0.46 4.23%

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