[MALPAC] YoY Quarter Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -27.85%
YoY- 178.87%
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,434 1,655 2,575 1,502 1 45 4,377 -9.31%
PBT 2,208 1,102 1,865 1,536 -1,862 393 -14,416 -
Tax 0 0 0 -80 16 0 14,416 -
NP 2,208 1,102 1,865 1,456 -1,846 393 0 -
-
NP to SH 2,208 1,174 1,863 1,456 -1,846 393 -14,432 -
-
Tax Rate 0.00% 0.00% 0.00% 5.21% - 0.00% - -
Total Cost 226 553 710 46 1,847 -348 4,377 -38.96%
-
Net Worth 157,714 166,116 151,459 146,350 140,326 146,422 82,128 11.48%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 157,714 166,116 151,459 146,350 140,326 146,422 82,128 11.48%
NOSH 75,102 79,863 74,979 75,051 75,040 75,576 75,010 0.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 90.71% 66.59% 72.43% 96.94% -184,600.00% 873.33% 0.00% -
ROE 1.40% 0.71% 1.23% 0.99% -1.32% 0.27% -17.57% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.24 2.07 3.43 2.00 0.00 0.06 5.84 -9.34%
EPS 2.94 1.47 2.49 1.94 -2.46 0.52 -19.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.08 2.02 1.95 1.87 1.9374 1.0949 11.46%
Adjusted Per Share Value based on latest NOSH - 75,051
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.25 2.21 3.43 2.00 0.00 0.06 5.84 -9.30%
EPS 2.94 1.57 2.48 1.94 -2.46 0.52 -19.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1029 2.2149 2.0195 1.9513 1.871 1.9523 1.0951 11.48%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.05 0.80 0.78 0.84 0.73 1.00 0.80 -
P/RPS 32.40 38.60 22.71 41.97 54,779.68 1,679.49 13.71 15.40%
P/EPS 35.71 54.42 31.39 43.30 -29.67 192.31 -4.16 -
EY 2.80 1.84 3.19 2.31 -3.37 0.52 -24.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.39 0.43 0.39 0.52 0.73 -6.10%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 09/05/07 25/05/06 30/06/05 26/05/04 29/05/03 21/05/02 30/05/01 -
Price 1.13 0.80 0.69 0.76 0.75 1.12 0.90 -
P/RPS 34.87 38.60 20.09 37.98 56,280.49 1,881.03 15.42 14.56%
P/EPS 38.44 54.42 27.77 39.18 -30.49 215.38 -4.68 -
EY 2.60 1.84 3.60 2.55 -3.28 0.46 -21.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.38 0.34 0.39 0.40 0.58 0.82 -6.72%

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