[MAYPAK] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -305.46%
YoY- -19.14%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 73,748 65,459 48,749 59,712 53,828 58,143 59,874 14.89%
PBT -2,276 -2,172 -632 -1,930 -476 -2,627 -1,902 12.70%
Tax 0 2 0 0 0 1,861 533 -
NP -2,276 -2,170 -632 -1,930 -476 -766 -1,369 40.29%
-
NP to SH -2,276 -2,170 -632 -1,930 -476 -766 -1,369 40.29%
-
Tax Rate - - - - - - - -
Total Cost 76,024 67,629 49,381 61,642 54,304 58,909 61,243 15.48%
-
Net Worth 40,462 40,792 42,554 43,215 45,049 43,828 21,000 54.77%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 632 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 40,462 40,792 42,554 43,215 45,049 43,828 21,000 54.77%
NOSH 42,148 42,054 42,133 41,956 42,499 42,142 21,000 59.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -3.09% -3.32% -1.30% -3.23% -0.88% -1.32% -2.29% -
ROE -5.63% -5.32% -1.49% -4.47% -1.06% -1.75% -6.52% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 174.97 155.65 115.70 142.32 126.65 137.97 285.12 -27.76%
EPS -5.40 -5.16 -1.50 -4.60 -1.12 -1.82 -3.89 24.41%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.96 0.97 1.01 1.03 1.06 1.04 1.00 -2.68%
Adjusted Per Share Value based on latest NOSH - 42,139
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 176.00 156.22 116.34 142.51 128.46 138.76 142.89 14.89%
EPS -5.43 -5.18 -1.51 -4.61 -1.14 -1.83 -3.27 40.18%
DPS 0.00 0.00 0.00 0.00 0.00 1.51 0.00 -
NAPS 0.9657 0.9735 1.0156 1.0314 1.0751 1.046 0.5012 54.77%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.80 0.71 0.65 0.70 0.90 0.88 1.15 -
P/RPS 0.46 0.46 0.56 0.49 0.71 0.64 0.40 9.75%
P/EPS -14.81 -13.76 -43.33 -15.22 -80.36 -48.41 -17.64 -10.99%
EY -6.75 -7.27 -2.31 -6.57 -1.24 -2.07 -5.67 12.31%
DY 0.00 0.00 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 0.83 0.73 0.64 0.68 0.85 0.85 1.15 -19.52%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 22/02/05 23/11/04 26/08/04 25/05/04 26/02/04 21/11/03 -
Price 0.53 0.70 0.65 0.70 0.68 0.90 0.88 -
P/RPS 0.30 0.45 0.56 0.49 0.54 0.65 0.31 -2.16%
P/EPS -9.81 -13.57 -43.33 -15.22 -60.71 -49.52 -13.50 -19.15%
EY -10.19 -7.37 -2.31 -6.57 -1.65 -2.02 -7.41 23.63%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.55 0.72 0.64 0.68 0.64 0.87 0.88 -26.87%

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