[MALPAC] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -12.87%
YoY- -105.84%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 7,566 6,754 2,953 1,443 12,089 47,586 30,357 1.48%
PBT 5,605 5,086 2,334 -2,216 49,616 32,632 -74,410 -
Tax -79 -54 3 -494 11,231 57,034 74,410 -
NP 5,526 5,032 2,337 -2,710 60,847 89,666 0 -100.00%
-
NP to SH 5,479 5,032 2,337 -2,710 46,415 27,863 -74,358 -
-
Tax Rate 1.41% 1.06% -0.13% - -22.64% -174.78% - -
Total Cost 2,040 1,722 616 4,153 -48,758 -42,080 30,357 2.91%
-
Net Worth 154,943 149,349 144,535 143,363 148,368 96,499 68,217 -0.86%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 154,943 149,349 144,535 143,363 148,368 96,499 68,217 -0.86%
NOSH 74,852 75,050 74,888 75,454 77,142 75,003 74,996 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 73.04% 74.50% 79.14% -187.80% 503.33% 188.43% 0.00% -
ROE 3.54% 3.37% 1.62% -1.89% 31.28% 28.87% -109.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 10.11 9.00 3.94 1.91 15.67 63.44 40.48 1.48%
EPS 7.32 6.70 3.12 -3.59 60.17 37.15 -99.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.99 1.93 1.90 1.9233 1.2866 0.9096 -0.87%
Adjusted Per Share Value based on latest NOSH - 75,454
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 10.09 9.01 3.94 1.92 16.12 63.45 40.48 1.48%
EPS 7.31 6.71 3.12 -3.61 61.89 37.15 -99.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0659 1.9913 1.9271 1.9115 1.9783 1.2867 0.9096 -0.86%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.79 0.76 0.85 0.78 0.88 1.06 0.00 -
P/RPS 7.82 8.45 21.56 40.79 5.62 1.67 0.00 -100.00%
P/EPS 10.79 11.34 27.24 -21.72 1.46 2.85 0.00 -100.00%
EY 9.27 8.82 3.67 -4.60 68.37 35.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.44 0.41 0.46 0.82 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 23/02/05 27/02/04 26/02/03 27/02/02 27/02/01 - -
Price 0.80 0.81 0.88 0.78 0.88 1.02 0.00 -
P/RPS 7.91 9.00 22.32 40.79 5.62 1.61 0.00 -100.00%
P/EPS 10.93 12.08 28.20 -21.72 1.46 2.75 0.00 -100.00%
EY 9.15 8.28 3.55 -4.60 68.37 36.42 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.46 0.41 0.46 0.79 0.00 -100.00%

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