[MALPAC] QoQ Quarter 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- 91.28%
YoY- -286.11%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 965 78 1 46 192 1,160 45 670.43%
PBT 2,502 -281 -1,862 282 -2,385 -505 393 243.11%
Tax -15 -41 16 -483 81 505 0 -
NP 2,487 -322 -1,846 -201 -2,304 0 393 241.74%
-
NP to SH 2,487 -322 -1,846 -201 -2,304 -598 393 241.74%
-
Tax Rate 0.60% - - 171.28% - - 0.00% -
Total Cost -1,522 400 1,847 247 2,496 1,160 -348 167.19%
-
Net Worth 142,328 140,032 140,326 143,363 142,592 144,222 146,422 -1.87%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 142,328 140,032 140,326 143,363 142,592 144,222 146,422 -1.87%
NOSH 74,909 74,883 75,040 75,454 75,048 74,749 75,576 -0.58%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 257.72% -412.82% -184,600.00% -436.96% -1,200.00% 0.00% 873.33% -
ROE 1.75% -0.23% -1.32% -0.14% -1.62% -0.41% 0.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.29 0.10 0.00 0.06 0.26 1.55 0.06 671.75%
EPS 3.32 -0.43 -2.46 -0.27 -3.07 -0.80 0.52 243.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.87 1.87 1.90 1.90 1.9294 1.9374 -1.28%
Adjusted Per Share Value based on latest NOSH - 75,454
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.29 0.10 0.00 0.06 0.26 1.55 0.06 671.75%
EPS 3.32 -0.43 -2.46 -0.27 -3.07 -0.80 0.52 243.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8977 1.8671 1.871 1.9115 1.9012 1.923 1.9523 -1.87%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.88 0.76 0.73 0.78 0.88 1.02 1.00 -
P/RPS 68.31 729.64 54,779.68 1,279.45 343.97 65.73 1,679.49 -88.15%
P/EPS 26.51 -176.74 -29.67 -292.81 -28.66 -127.50 192.31 -73.28%
EY 3.77 -0.57 -3.37 -0.34 -3.49 -0.78 0.52 274.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.39 0.41 0.46 0.53 0.52 -7.84%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 29/05/03 26/02/03 27/11/02 30/08/02 21/05/02 -
Price 0.86 0.88 0.75 0.78 0.84 1.10 1.12 -
P/RPS 66.76 844.84 56,280.49 1,279.45 328.34 70.88 1,881.03 -89.17%
P/EPS 25.90 -204.65 -30.49 -292.81 -27.36 -137.50 215.38 -75.60%
EY 3.86 -0.49 -3.28 -0.34 -3.65 -0.73 0.46 312.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.40 0.41 0.44 0.57 0.58 -15.55%

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