[MALPAC] YoY Cumulative 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- -11.16%
YoY- -105.98%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 7,566 6,754 2,953 1,443 4,480 53,808 40,404 1.79%
PBT 5,606 5,086 2,334 -2,754 49,618 32,632 -60,457 -
Tax -79 -54 4 -35 -2,998 -4,770 60,457 -
NP 5,527 5,032 2,338 -2,789 46,620 27,862 0 -100.00%
-
NP to SH 5,484 5,032 2,338 -2,789 46,620 27,862 -59,692 -
-
Tax Rate 1.41% 1.06% -0.17% - 6.04% 14.62% - -
Total Cost 2,039 1,722 615 4,232 -42,140 25,946 40,404 3.22%
-
Net Worth 155,264 149,294 144,873 141,647 144,247 96,493 68,224 -0.87%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 155,264 149,294 144,873 141,647 144,247 96,493 68,224 -0.87%
NOSH 75,006 75,022 75,064 74,945 75,000 74,998 75,004 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 73.05% 74.50% 79.17% -193.28% 1,040.63% 51.78% 0.00% -
ROE 3.53% 3.37% 1.61% -1.97% 32.32% 28.87% -87.49% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 10.09 9.00 3.93 1.93 5.97 71.75 53.87 1.79%
EPS 7.31 6.71 3.12 -3.72 62.16 37.15 -79.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.99 1.93 1.89 1.9233 1.2866 0.9096 -0.87%
Adjusted Per Share Value based on latest NOSH - 75,454
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 10.09 9.01 3.94 1.92 5.97 71.74 53.87 1.79%
EPS 7.31 6.71 3.12 -3.72 62.16 37.15 -79.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0702 1.9906 1.9316 1.8886 1.9233 1.2866 0.9097 -0.87%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.79 0.76 0.85 0.78 0.88 1.06 0.00 -
P/RPS 7.83 8.44 21.61 40.51 14.73 1.48 0.00 -100.00%
P/EPS 10.81 11.33 27.29 -20.96 1.42 2.85 0.00 -100.00%
EY 9.25 8.83 3.66 -4.77 70.64 35.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.44 0.41 0.46 0.82 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 23/02/05 27/02/04 26/02/03 27/02/02 27/02/01 29/02/00 -
Price 0.80 0.81 0.88 0.78 0.88 1.02 2.80 -
P/RPS 7.93 9.00 22.37 40.51 14.73 1.42 5.20 -0.44%
P/EPS 10.94 12.08 28.25 -20.96 1.42 2.75 -3.52 -
EY 9.14 8.28 3.54 -4.77 70.64 36.42 -28.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.46 0.41 0.46 0.79 3.08 2.22%

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