[MALPAC] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -183.18%
YoY- -118.33%
View:
Show?
Cumulative Result
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 0 0 0 0 4,266 2,911 2,424 -
PBT -2,873 -451 -373 -633 4,325 2,710 873 -
Tax 0 0 0 0 -871 -215 0 -
NP -2,873 -451 -373 -633 3,454 2,495 873 -
-
NP to SH -2,873 -451 -373 -633 3,454 2,495 873 -
-
Tax Rate - - - - 20.14% 7.93% 0.00% -
Total Cost 2,873 451 373 633 812 416 1,551 9.94%
-
Net Worth 187,458 195,749 194,249 198,000 201,545 188,810 179,115 0.70%
Dividend
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 187,458 195,749 194,249 198,000 201,545 188,810 179,115 0.70%
NOSH 74,983 75,000 75,000 75,000 74,924 74,924 75,258 -0.05%
Ratio Analysis
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 80.97% 85.71% 36.01% -
ROE -1.53% -0.23% -0.19% -0.32% 1.71% 1.32% 0.49% -
Per Share
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.00 0.00 0.00 0.00 5.69 3.89 3.22 -
EPS -3.83 -0.60 -0.50 -0.84 4.61 3.33 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.61 2.59 2.64 2.69 2.52 2.38 0.75%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.00 0.00 0.00 0.00 5.69 3.88 3.23 -
EPS -3.83 -0.60 -0.50 -0.84 4.61 3.33 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4995 2.61 2.59 2.64 2.6873 2.5175 2.3882 0.70%
Price Multiplier on Financial Quarter End Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.60 1.80 1.80 1.65 1.51 1.33 1.00 -
P/RPS 0.00 0.00 0.00 0.00 26.52 34.23 31.05 -
P/EPS -41.76 -299.33 -361.93 -195.50 32.75 39.94 86.21 -
EY -2.39 -0.33 -0.28 -0.51 3.05 2.50 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.69 0.62 0.56 0.53 0.42 6.69%
Price Multiplier on Announcement Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 18/11/15 23/04/14 10/05/13 10/05/12 12/05/11 24/05/10 20/05/09 -
Price 1.64 1.85 1.50 1.50 1.49 1.16 1.25 -
P/RPS 0.00 0.00 0.00 0.00 26.17 29.86 38.81 -
P/EPS -42.80 -307.65 -301.61 -177.73 32.32 34.83 107.76 -
EY -2.34 -0.33 -0.33 -0.56 3.09 2.87 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.58 0.57 0.55 0.46 0.53 3.43%

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