[MALPAC] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 109.61%
YoY- -20.33%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 10,990 12,999 16,946 11,591 7,068 7,341 6,413 9.38%
PBT 7,878 8,761 13,732 3,941 5,086 4,987 7,133 1.66%
Tax -911 -235 -75 -98 -79 -55 29 -
NP 6,967 8,526 13,657 3,843 5,007 4,932 7,162 -0.45%
-
NP to SH 6,967 8,526 13,657 3,817 4,791 4,949 7,162 -0.45%
-
Tax Rate 11.56% 2.68% 0.55% 2.49% 1.55% 1.10% -0.41% -
Total Cost 4,023 4,473 3,289 7,748 2,061 2,409 -749 -
-
Net Worth 190,204 183,022 173,956 160,612 156,933 151,929 147,122 4.37%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 190,204 183,022 173,956 160,612 156,933 151,929 147,122 4.37%
NOSH 74,883 75,009 74,981 75,052 75,087 74,842 75,062 -0.03%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 63.39% 65.59% 80.59% 33.16% 70.84% 67.18% 111.68% -
ROE 3.66% 4.66% 7.85% 2.38% 3.05% 3.26% 4.87% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 14.68 17.33 22.60 15.44 9.41 9.81 8.54 9.44%
EPS 9.30 11.37 18.21 5.09 6.38 6.61 9.54 -0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.44 2.32 2.14 2.09 2.03 1.96 4.41%
Adjusted Per Share Value based on latest NOSH - 75,052
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 14.65 17.33 22.59 15.45 9.42 9.79 8.55 9.38%
EPS 9.29 11.37 18.21 5.09 6.39 6.60 9.55 -0.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5361 2.4403 2.3194 2.1415 2.0924 2.0257 1.9616 4.37%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.32 1.10 1.40 1.30 0.84 0.69 0.75 -
P/RPS 8.99 6.35 6.19 8.42 8.92 7.03 8.78 0.39%
P/EPS 14.19 9.68 7.69 25.56 13.17 10.43 7.86 10.34%
EY 7.05 10.33 13.01 3.91 7.60 9.58 12.72 -9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.60 0.61 0.40 0.34 0.38 5.36%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 19/08/09 22/08/08 22/08/07 25/08/06 25/08/05 24/08/04 -
Price 1.27 1.12 1.30 1.25 0.85 0.70 0.75 -
P/RPS 8.65 6.46 5.75 8.09 9.03 7.14 8.78 -0.24%
P/EPS 13.65 9.85 7.14 24.58 13.32 10.59 7.86 9.63%
EY 7.33 10.15 14.01 4.07 7.51 9.45 12.72 -8.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.56 0.58 0.41 0.34 0.38 4.67%

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