[MALPAC] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 6710.0%
YoY- -41.41%
Quarter Report
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,205 45 4,480 12,000 8,741 4,377 53,808 -92.11%
PBT -113 393 49,618 46,402 735 14,416 32,632 -
Tax 113 0 -2,998 -94 -55 -14,416 -4,770 -
NP 0 393 46,620 46,308 680 0 27,862 -
-
NP to SH -206 393 46,620 46,308 680 -14,432 27,862 -
-
Tax Rate - 0.00% 6.04% 0.20% 7.48% 100.00% 14.62% -
Total Cost 1,205 -348 -42,140 -34,308 8,061 4,377 25,946 -87.15%
-
Net Worth 147,206 146,422 144,247 143,941 96,926 82,128 96,493 32.62%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 147,206 146,422 144,247 143,941 96,926 82,128 96,493 32.62%
NOSH 76,296 75,576 75,000 75,004 74,725 75,010 74,998 1.15%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 873.33% 1,040.63% 385.90% 7.78% 0.00% 51.78% -
ROE -0.14% 0.27% 32.32% 32.17% 0.70% -17.57% 28.87% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1.58 0.06 5.97 16.00 11.70 5.84 71.75 -92.19%
EPS -0.27 0.52 62.16 61.74 0.91 -19.24 37.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9294 1.9374 1.9233 1.9191 1.2971 1.0949 1.2866 31.11%
Adjusted Per Share Value based on latest NOSH - 74,995
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1.61 0.06 5.97 16.00 11.65 5.84 71.74 -92.09%
EPS -0.27 0.52 62.16 61.74 0.91 -19.24 37.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9627 1.9523 1.9233 1.9192 1.2923 1.0951 1.2866 32.62%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.02 1.00 0.88 0.80 0.92 0.80 1.06 -
P/RPS 64.58 1,679.49 14.73 5.00 7.86 13.71 1.48 1148.03%
P/EPS -377.78 192.31 1.42 1.30 101.10 -4.16 2.85 -
EY -0.26 0.52 70.64 77.18 0.99 -24.05 35.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.46 0.42 0.71 0.73 0.82 -25.30%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 21/05/02 27/02/02 30/11/01 29/08/01 30/05/01 27/02/01 -
Price 1.10 1.12 0.88 0.89 1.02 0.90 1.02 -
P/RPS 69.65 1,881.03 14.73 5.56 8.72 15.42 1.42 1249.53%
P/EPS -407.41 215.38 1.42 1.44 112.09 -4.68 2.75 -
EY -0.25 0.46 70.64 69.37 0.89 -21.38 36.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.46 0.46 0.79 0.82 0.79 -19.60%

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