[MALPAC] YoY Quarter Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -818.41%
YoY- -569.72%
Quarter Report
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,655 2,575 1,502 1 45 4,377 27,884 -37.53%
PBT 1,102 1,865 1,536 -1,862 393 -14,416 90,652 -52.03%
Tax 0 0 -80 16 0 14,416 -986 -
NP 1,102 1,865 1,456 -1,846 393 0 89,666 -51.94%
-
NP to SH 1,174 1,863 1,456 -1,846 393 -14,432 89,666 -51.43%
-
Tax Rate 0.00% 0.00% 5.21% - 0.00% - 1.09% -
Total Cost 553 710 46 1,847 -348 4,377 -61,782 -
-
Net Worth 166,116 151,459 146,350 140,326 146,422 82,128 157,986 0.83%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 166,116 151,459 146,350 140,326 146,422 82,128 157,986 0.83%
NOSH 79,863 74,979 75,051 75,040 75,576 75,010 75,002 1.05%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 66.59% 72.43% 96.94% -184,600.00% 873.33% 0.00% 321.57% -
ROE 0.71% 1.23% 0.99% -1.32% 0.27% -17.57% 56.76% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2.07 3.43 2.00 0.00 0.06 5.84 37.18 -38.19%
EPS 1.47 2.49 1.94 -2.46 0.52 -19.24 119.55 -51.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.02 1.95 1.87 1.9374 1.0949 2.1064 -0.20%
Adjusted Per Share Value based on latest NOSH - 75,040
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2.21 3.43 2.00 0.00 0.06 5.84 37.18 -37.51%
EPS 1.57 2.48 1.94 -2.46 0.52 -19.24 119.55 -51.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2149 2.0195 1.9513 1.871 1.9523 1.0951 2.1065 0.83%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.80 0.78 0.84 0.73 1.00 0.80 2.74 -
P/RPS 38.60 22.71 41.97 54,779.68 1,679.49 13.71 7.37 31.76%
P/EPS 54.42 31.39 43.30 -29.67 192.31 -4.16 2.29 69.51%
EY 1.84 3.19 2.31 -3.37 0.52 -24.05 43.63 -40.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.43 0.39 0.52 0.73 1.30 -18.52%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 30/06/05 26/05/04 29/05/03 21/05/02 30/05/01 02/05/00 -
Price 0.80 0.69 0.76 0.75 1.12 0.90 2.39 -
P/RPS 38.60 20.09 37.98 56,280.49 1,881.03 15.42 6.43 34.79%
P/EPS 54.42 27.77 39.18 -30.49 215.38 -4.68 2.00 73.38%
EY 1.84 3.60 2.55 -3.28 0.46 -21.38 50.02 -42.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.39 0.40 0.58 0.82 1.13 -16.60%

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