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

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -82.62%
YoY- -108.08%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 6,646 7,827 4,454 1,399 7,757 24,079 58,241 -30.34%
PBT 4,842 5,415 5,732 -4,470 64,424 -72,436 16,242 -18.25%
Tax -79 26 -93 -479 -3,184 72,436 73,424 -
NP 4,763 5,441 5,639 -4,949 61,240 0 89,666 -38.67%
-
NP to SH 4,646 5,439 5,639 -4,949 61,240 -76,235 15,308 -18.01%
-
Tax Rate 1.63% -0.48% 1.62% - 4.94% - -452.06% -
Total Cost 1,883 2,386 -1,185 6,348 -53,483 24,079 -31,425 -
-
Net Worth 159,727 151,459 146,350 140,326 146,422 82,128 157,986 0.18%
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 159,727 151,459 146,350 140,326 146,422 82,128 157,986 0.18%
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 71.67% 69.52% 126.61% -353.75% 789.48% 0.00% 153.96% -
ROE 2.91% 3.59% 3.85% -3.53% 41.82% -92.82% 9.69% -
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 8.32 10.44 5.93 1.86 10.26 32.10 77.65 -31.07%
EPS 5.82 7.25 7.51 -6.60 81.03 -101.63 20.41 -18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.02 1.95 1.87 1.9374 1.0949 2.1064 -0.85%
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 8.86 10.44 5.94 1.87 10.34 32.11 77.65 -30.34%
EPS 6.19 7.25 7.52 -6.60 81.65 -101.65 20.41 -18.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1297 2.0195 1.9513 1.871 1.9523 1.0951 2.1065 0.18%
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 9.61 7.47 14.15 39.16 9.74 2.49 3.53 18.15%
P/EPS 13.75 10.75 11.18 -11.07 1.23 -0.79 13.42 0.40%
EY 7.27 9.30 8.94 -9.03 81.03 -127.04 7.45 -0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.43 0.39 0.52 0.73 1.30 -17.82%
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 - -
Price 0.80 0.69 0.76 0.75 1.12 0.90 0.00 -
P/RPS 9.61 6.61 12.81 40.23 10.91 2.80 0.00 -
P/EPS 13.75 9.51 10.12 -11.37 1.38 -0.89 0.00 -
EY 7.27 10.51 9.89 -8.79 72.35 -112.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.39 0.40 0.58 0.82 0.00 -

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