[MALPAC] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -22.97%
YoY- -15.68%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,229 1,973 1,655 1,798 1,642 1,551 2,575 -9.16%
PBT 2,015 936 1,102 1,359 1,689 692 1,865 5.28%
Tax 0 0 0 -79 0 0 0 -
NP 2,015 936 1,102 1,280 1,689 692 1,865 5.28%
-
NP to SH 1,989 856 1,174 1,264 1,641 711 1,863 4.45%
-
Tax Rate 0.00% 0.00% 0.00% 5.81% 0.00% 0.00% 0.00% -
Total Cost 214 1,037 553 518 -47 859 710 -55.01%
-
Net Worth 159,119 156,933 166,116 154,943 153,609 151,929 151,459 3.34%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 159,119 156,933 166,116 154,943 153,609 151,929 151,459 3.34%
NOSH 75,056 75,087 79,863 74,852 74,931 74,842 74,979 0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 90.40% 47.44% 66.59% 71.19% 102.86% 44.62% 72.43% -
ROE 1.25% 0.55% 0.71% 0.82% 1.07% 0.47% 1.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.97 2.63 2.07 2.40 2.19 2.07 3.43 -9.14%
EPS 2.65 1.14 1.47 1.69 2.19 0.95 2.49 4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.09 2.08 2.07 2.05 2.03 2.02 3.27%
Adjusted Per Share Value based on latest NOSH - 74,852
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.97 2.63 2.21 2.40 2.19 2.07 3.43 -9.14%
EPS 2.65 1.14 1.57 1.69 2.19 0.95 2.48 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1216 2.0924 2.2149 2.0659 2.0481 2.0257 2.0195 3.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.88 0.84 0.80 0.79 0.74 0.69 0.78 -
P/RPS 29.63 31.97 38.60 32.89 33.77 33.30 22.71 19.38%
P/EPS 33.21 73.68 54.42 46.78 33.79 72.63 31.39 3.82%
EY 3.01 1.36 1.84 2.14 2.96 1.38 3.19 -3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.38 0.38 0.36 0.34 0.39 5.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 25/08/06 25/05/06 24/02/06 24/11/05 25/08/05 30/06/05 -
Price 0.97 0.85 0.80 0.80 0.71 0.70 0.69 -
P/RPS 32.66 32.35 38.60 33.30 32.40 33.78 20.09 38.21%
P/EPS 36.60 74.56 54.42 47.37 32.42 73.68 27.77 20.18%
EY 2.73 1.34 1.84 2.11 3.08 1.36 3.60 -16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.38 0.39 0.35 0.34 0.34 22.30%

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