[MALPAC] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ--%
YoY- -967.98%
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 0 0 0 0 0 0 0 -
PBT -7,196 -4,740 1,528 -11,492 -1,804 -1,492 -2,532 17.42%
Tax 0 0 0 0 0 0 0 -
NP -7,196 -4,740 1,528 -11,492 -1,804 -1,492 -2,532 17.42%
-
NP to SH -7,196 -4,740 1,528 -11,492 -1,804 -1,492 -2,532 17.42%
-
Tax Rate - - 0.00% - - - - -
Total Cost 7,196 4,740 -1,528 11,492 1,804 1,492 2,532 17.42%
-
Net Worth 177,749 182,250 186,750 187,458 195,749 194,249 198,000 -1.64%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Div 30,000 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 177,749 182,250 186,750 187,458 195,749 194,249 198,000 -1.64%
NOSH 75,000 75,000 75,000 74,983 75,000 75,000 75,000 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -4.05% -2.60% 0.82% -6.13% -0.92% -0.77% -1.28% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS -9.60 -6.32 2.04 -15.32 -2.40 -2.00 -3.36 17.51%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.43 2.49 2.50 2.61 2.59 2.64 -1.64%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS -9.60 -6.32 2.04 -15.32 -2.40 -2.00 -3.36 17.51%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.43 2.49 2.4994 2.61 2.59 2.64 -1.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 -
Price 0.95 1.29 1.55 1.60 1.80 1.80 1.65 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -9.90 -20.41 76.08 -10.44 -74.83 -90.48 -48.87 -21.76%
EY -10.10 -4.90 1.31 -9.58 -1.34 -1.11 -2.05 27.78%
DY 42.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.62 0.64 0.69 0.69 0.62 -6.51%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/11/18 22/11/17 17/11/16 18/11/15 23/04/14 10/05/13 10/05/12 -
Price 0.87 1.26 1.45 1.64 1.85 1.50 1.50 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -9.07 -19.94 71.17 -10.70 -76.91 -75.40 -44.43 -21.67%
EY -11.03 -5.02 1.41 -9.35 -1.30 -1.33 -2.25 27.68%
DY 45.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.58 0.66 0.71 0.58 0.57 -6.42%

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