[MALPAC] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 82.56%
YoY- 46.15%
Quarter Report
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,973 1,551 2,037 78 1,160 4,364 10,823 -24.68%
PBT 936 692 1,120 -281 -505 15,150 -8,085 -
Tax 0 0 81 -41 505 -38 8,085 -
NP 936 692 1,201 -322 0 15,112 0 -
-
NP to SH 856 711 1,201 -322 -598 15,112 -9,057 -
-
Tax Rate 0.00% 0.00% -7.23% - - 0.25% - -
Total Cost 1,037 859 836 400 1,160 -10,748 10,823 -32.34%
-
Net Worth 156,933 151,929 147,122 140,032 144,222 97,279 148,975 0.87%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 156,933 151,929 147,122 140,032 144,222 97,279 148,975 0.87%
NOSH 75,087 74,842 75,062 74,883 74,749 74,997 74,975 0.02%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 47.44% 44.62% 58.96% -412.82% 0.00% 346.29% 0.00% -
ROE 0.55% 0.47% 0.82% -0.23% -0.41% 15.53% -6.08% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.63 2.07 2.71 0.10 1.55 5.82 14.44 -24.70%
EPS 1.14 0.95 1.60 -0.43 -0.80 20.15 -12.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.03 1.96 1.87 1.9294 1.2971 1.987 0.84%
Adjusted Per Share Value based on latest NOSH - 74,883
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.63 2.07 2.72 0.10 1.55 5.82 14.43 -24.69%
EPS 1.14 0.95 1.60 -0.43 -0.80 20.15 -12.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0924 2.0257 1.9616 1.8671 1.923 1.2971 1.9863 0.87%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.84 0.69 0.75 0.76 1.02 0.92 1.76 -
P/RPS 31.97 33.30 27.64 729.64 65.73 15.81 12.19 17.42%
P/EPS 73.68 72.63 46.87 -176.74 -127.50 4.57 -14.57 -
EY 1.36 1.38 2.13 -0.57 -0.78 21.90 -6.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.38 0.41 0.53 0.71 0.89 -12.47%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 25/08/05 24/08/04 27/08/03 30/08/02 29/08/01 25/08/00 -
Price 0.85 0.70 0.75 0.88 1.10 1.02 1.62 -
P/RPS 32.35 33.78 27.64 844.84 70.88 17.53 11.22 19.29%
P/EPS 74.56 73.68 46.87 -204.65 -137.50 5.06 -13.41 -
EY 1.34 1.36 2.13 -0.49 -0.73 19.75 -7.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.38 0.47 0.57 0.79 0.82 -10.90%

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