[MALPAC] YoY TTM Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 3.12%
YoY- -3.19%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 12,999 16,946 11,591 7,068 7,341 6,413 317 85.59%
PBT 8,761 13,732 3,941 5,086 4,987 7,133 -4,246 -
Tax -235 -75 -98 -79 -55 29 -427 -9.46%
NP 8,526 13,657 3,843 5,007 4,932 7,162 -4,673 -
-
NP to SH 8,526 13,657 3,817 4,791 4,949 7,162 -4,673 -
-
Tax Rate 2.68% 0.55% 2.49% 1.55% 1.10% -0.41% - -
Total Cost 4,473 3,289 7,748 2,061 2,409 -749 4,990 -1.80%
-
Net Worth 183,022 173,956 160,612 156,933 151,929 147,122 140,032 4.55%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 183,022 173,956 160,612 156,933 151,929 147,122 140,032 4.55%
NOSH 75,009 74,981 75,052 75,087 74,842 75,062 74,883 0.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 65.59% 80.59% 33.16% 70.84% 67.18% 111.68% -1,474.13% -
ROE 4.66% 7.85% 2.38% 3.05% 3.26% 4.87% -3.34% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 17.33 22.60 15.44 9.41 9.81 8.54 0.42 85.78%
EPS 11.37 18.21 5.09 6.38 6.61 9.54 -6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.32 2.14 2.09 2.03 1.96 1.87 4.52%
Adjusted Per Share Value based on latest NOSH - 75,087
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 17.33 22.59 15.45 9.42 9.79 8.55 0.42 85.78%
EPS 11.37 18.21 5.09 6.39 6.60 9.55 -6.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4403 2.3194 2.1415 2.0924 2.0257 1.9616 1.8671 4.55%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.10 1.40 1.30 0.84 0.69 0.75 0.76 -
P/RPS 6.35 6.19 8.42 8.92 7.03 8.78 179.53 -42.67%
P/EPS 9.68 7.69 25.56 13.17 10.43 7.86 -12.18 -
EY 10.33 13.01 3.91 7.60 9.58 12.72 -8.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.61 0.40 0.34 0.38 0.41 1.56%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 22/08/08 22/08/07 25/08/06 25/08/05 24/08/04 27/08/03 -
Price 1.12 1.30 1.25 0.85 0.70 0.75 0.88 -
P/RPS 6.46 5.75 8.09 9.03 7.14 8.78 207.88 -43.89%
P/EPS 9.85 7.14 24.58 13.32 10.59 7.86 -14.10 -
EY 10.15 14.01 4.07 7.51 9.45 12.72 -7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.58 0.41 0.34 0.38 0.47 -0.35%

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