[MALPAC] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 31.35%
YoY- 1517.26%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 13,596 9,563 4,490 13,510 9,503 6,127 2,434 213.83%
PBT 10,352 8,318 2,267 10,474 7,917 5,060 2,208 179.33%
Tax -6 0 0 -75 0 0 0 -
NP 10,346 8,318 2,267 10,399 7,917 5,060 2,208 179.22%
-
NP to SH 10,346 8,318 2,267 10,399 7,917 5,060 2,208 179.22%
-
Tax Rate 0.06% 0.00% 0.00% 0.72% 0.00% 0.00% 0.00% -
Total Cost 3,250 1,245 2,223 3,111 1,586 1,067 226 488.49%
-
Net Worth 176,309 174,010 168,148 165,742 163,438 160,420 157,714 7.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 176,309 174,010 168,148 165,742 163,438 160,420 157,714 7.69%
NOSH 75,025 75,004 75,066 74,996 74,971 74,962 75,102 -0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 76.10% 86.98% 50.49% 76.97% 83.31% 82.59% 90.71% -
ROE 5.87% 4.78% 1.35% 6.27% 4.84% 3.15% 1.40% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.12 12.75 5.98 18.01 12.68 8.17 3.24 214.08%
EPS 13.79 11.09 3.02 13.87 10.56 6.75 2.94 179.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.32 2.24 2.21 2.18 2.14 2.10 7.76%
Adjusted Per Share Value based on latest NOSH - 75,075
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.13 12.75 5.99 18.01 12.67 8.17 3.25 213.55%
EPS 13.79 11.09 3.02 13.87 10.56 6.75 2.94 179.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3508 2.3201 2.242 2.2099 2.1792 2.1389 2.1029 7.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.33 1.40 1.42 1.52 1.40 1.30 1.05 -
P/RPS 7.34 10.98 23.74 8.44 11.04 15.91 32.40 -62.73%
P/EPS 9.64 12.62 47.02 10.96 13.26 19.26 35.71 -58.13%
EY 10.37 7.92 2.13 9.12 7.54 5.19 2.80 138.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.63 0.69 0.64 0.61 0.50 9.10%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 22/08/08 29/05/08 28/02/08 28/11/07 22/08/07 09/05/07 -
Price 1.06 1.30 1.50 1.44 1.46 1.25 1.13 -
P/RPS 5.85 10.20 25.08 7.99 11.52 15.29 34.87 -69.48%
P/EPS 7.69 11.72 49.67 10.39 13.83 18.52 38.44 -65.69%
EY 13.01 8.53 2.01 9.63 7.23 5.40 2.60 191.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.67 0.65 0.67 0.58 0.54 -11.41%

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