[MAYPAK] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -3012.16%
YoY- -21450.0%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 70,976 65,746 66,765 66,762 61,928 65,815 66,650 4.27%
PBT 6,320 1,457 -5,118 -4,310 148 390 -1,136 -
Tax 0 0 0 0 0 0 0 -
NP 6,320 1,457 -5,118 -4,310 148 390 -1,136 -
-
NP to SH 6,320 1,457 -5,118 -4,310 148 390 -1,136 -
-
Tax Rate 0.00% 0.00% - - 0.00% 0.00% - -
Total Cost 64,656 64,289 71,883 71,072 61,780 65,425 67,786 -3.09%
-
Net Worth 30,255 28,552 23,126 24,784 26,311 26,838 25,601 11.76%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 30,255 28,552 23,126 24,784 26,311 26,838 25,601 11.76%
NOSH 42,021 41,988 42,048 42,007 41,111 41,935 41,970 0.08%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.90% 2.22% -7.67% -6.46% 0.24% 0.59% -1.70% -
ROE 20.89% 5.10% -22.13% -17.39% 0.56% 1.45% -4.44% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 168.90 156.58 158.78 158.93 150.64 156.94 158.80 4.19%
EPS 15.04 3.47 -12.17 -10.26 0.36 0.93 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.68 0.55 0.59 0.64 0.64 0.61 11.67%
Adjusted Per Share Value based on latest NOSH - 42,072
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 169.39 156.91 159.34 159.33 147.79 157.07 159.07 4.27%
EPS 15.08 3.48 -12.22 -10.29 0.35 0.93 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7221 0.6814 0.5519 0.5915 0.6279 0.6405 0.611 11.77%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.33 0.33 0.30 0.26 0.32 0.35 0.39 -
P/RPS 0.20 0.21 0.19 0.16 0.21 0.22 0.25 -13.81%
P/EPS 2.19 9.51 -2.46 -2.53 88.89 37.63 -14.41 -
EY 45.58 10.52 -40.58 -39.46 1.13 2.66 -6.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.55 0.44 0.50 0.55 0.64 -19.74%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 20/02/12 21/11/11 23/08/11 23/05/11 22/02/11 22/11/10 -
Price 0.35 0.31 0.30 0.22 0.28 0.34 0.36 -
P/RPS 0.21 0.20 0.19 0.14 0.19 0.22 0.23 -5.87%
P/EPS 2.33 8.93 -2.46 -2.14 77.78 36.56 -13.30 -
EY 42.97 11.19 -40.58 -46.64 1.29 2.74 -7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.55 0.37 0.44 0.53 0.59 -11.63%

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