[MALPAC] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 8.09%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 15,569 9,868 6,646 7,827 4,454 1,399 7,757 12.30%
PBT 10,533 2,025 4,842 5,415 5,732 -4,470 64,424 -26.03%
Tax -75 -98 -79 26 -93 -479 -3,184 -46.42%
NP 10,458 1,927 4,763 5,441 5,639 -4,949 61,240 -25.49%
-
NP to SH 10,458 1,821 4,646 5,439 5,639 -4,949 61,240 -25.49%
-
Tax Rate 0.71% 4.84% 1.63% -0.48% 1.62% - 4.94% -
Total Cost 5,111 7,941 1,883 2,386 -1,185 6,348 -53,483 -
-
Net Worth 168,148 157,714 159,727 151,459 146,350 140,326 146,422 2.33%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 168,148 157,714 159,727 151,459 146,350 140,326 146,422 2.33%
NOSH 75,066 75,102 79,863 74,979 75,051 75,040 75,576 -0.11%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 67.17% 19.53% 71.67% 69.52% 126.61% -353.75% 789.48% -
ROE 6.22% 1.15% 2.91% 3.59% 3.85% -3.53% 41.82% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 20.74 13.14 8.32 10.44 5.93 1.86 10.26 12.43%
EPS 13.93 2.42 5.82 7.25 7.51 -6.60 81.03 -25.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.10 2.00 2.02 1.95 1.87 1.9374 2.44%
Adjusted Per Share Value based on latest NOSH - 74,979
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 20.76 13.16 8.86 10.44 5.94 1.87 10.34 12.30%
EPS 13.94 2.43 6.19 7.25 7.52 -6.60 81.65 -25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.242 2.1029 2.1297 2.0195 1.9513 1.871 1.9523 2.33%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.42 1.05 0.80 0.78 0.84 0.73 1.00 -
P/RPS 6.85 7.99 9.61 7.47 14.15 39.16 9.74 -5.69%
P/EPS 10.19 43.30 13.75 10.75 11.18 -11.07 1.23 42.20%
EY 9.81 2.31 7.27 9.30 8.94 -9.03 81.03 -29.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.50 0.40 0.39 0.43 0.39 0.52 3.24%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 09/05/07 25/05/06 30/06/05 26/05/04 29/05/03 21/05/02 -
Price 1.50 1.13 0.80 0.69 0.76 0.75 1.12 -
P/RPS 7.23 8.60 9.61 6.61 12.81 40.23 10.91 -6.62%
P/EPS 10.77 46.60 13.75 9.51 10.12 -11.37 1.38 40.79%
EY 9.29 2.15 7.27 10.51 9.89 -8.79 72.35 -28.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.40 0.34 0.39 0.40 0.58 2.43%

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