[MALPAC] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 375.14%
YoY- -31.45%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 0 3,849 2,986 3,013 5,073 3,696 1,973 -
PBT -2,004 2,081 1,694 4,362 6,051 2,852 936 -
Tax 0 -842 -406 -214 0 0 0 -
NP -2,004 1,239 1,288 4,148 6,051 2,852 936 -
-
NP to SH -2,004 1,239 1,288 4,148 6,051 2,852 856 -
-
Tax Rate - 40.46% 23.97% 4.91% 0.00% 0.00% 0.00% -
Total Cost 2,004 2,610 1,698 -1,135 -978 844 1,037 11.59%
-
Net Worth 196,499 203,496 190,204 183,022 173,956 160,612 156,933 3.81%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 196,499 203,496 190,204 183,022 173,956 160,612 156,933 3.81%
NOSH 75,000 75,090 74,883 75,009 74,981 75,052 75,087 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.00% 32.19% 43.13% 137.67% 119.28% 77.16% 47.44% -
ROE -1.02% 0.61% 0.68% 2.27% 3.48% 1.78% 0.55% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.00 5.13 3.99 4.02 6.77 4.92 2.63 -
EPS -2.67 1.65 1.72 5.53 8.07 3.80 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.71 2.54 2.44 2.32 2.14 2.09 3.83%
Adjusted Per Share Value based on latest NOSH - 75,009
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.00 5.13 3.98 4.02 6.76 4.93 2.63 -
EPS -2.67 1.65 1.72 5.53 8.07 3.80 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.7133 2.5361 2.4403 2.3194 2.1415 2.0924 3.81%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.50 1.39 1.32 1.10 1.40 1.30 0.84 -
P/RPS 0.00 27.12 33.10 27.38 20.69 26.40 31.97 -
P/EPS -56.14 84.24 76.74 19.89 17.35 34.21 73.68 -
EY -1.78 1.19 1.30 5.03 5.76 2.92 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.52 0.45 0.60 0.61 0.40 6.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 17/08/11 18/08/10 19/08/09 22/08/08 22/08/07 25/08/06 -
Price 1.61 1.37 1.27 1.12 1.30 1.25 0.85 -
P/RPS 0.00 26.73 31.85 27.88 19.21 25.38 32.35 -
P/EPS -60.25 83.03 73.84 20.25 16.11 32.89 74.56 -
EY -1.66 1.20 1.35 4.94 6.21 3.04 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.50 0.46 0.56 0.58 0.41 6.83%

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