[MAYPAK] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -20.52%
YoY- 140.66%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 57,320 53,640 59,997 61,118 62,130 59,584 59,424 -2.38%
PBT -1,820 -160 3,194 3,817 4,676 3,344 2,183 -
Tax 200 0 -1,009 -1,568 -1,846 -1,360 -914 -
NP -1,620 -160 2,185 2,249 2,830 1,984 1,269 -
-
NP to SH -1,620 -160 2,185 2,249 2,830 1,984 1,269 -
-
Tax Rate - - 31.59% 41.08% 39.48% 40.67% 41.87% -
Total Cost 58,940 53,800 57,812 58,869 59,300 57,600 58,155 0.90%
-
Net Worth 34,083 34,947 34,278 33,824 34,271 33,206 32,565 3.09%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 420 - - - 420 -
Div Payout % - - 19.25% - - - 33.11% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 34,083 34,947 34,278 33,824 34,271 33,206 32,565 3.09%
NOSH 21,038 21,052 21,029 21,008 21,025 21,016 21,009 0.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -2.83% -0.30% 3.64% 3.68% 4.55% 3.33% 2.14% -
ROE -4.75% -0.46% 6.37% 6.65% 8.26% 5.97% 3.90% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 272.45 254.79 285.30 290.92 295.50 283.50 282.84 -2.47%
EPS -7.70 -0.76 10.39 10.71 13.46 9.44 6.04 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.62 1.66 1.63 1.61 1.63 1.58 1.55 2.99%
Adjusted Per Share Value based on latest NOSH - 21,085
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 136.80 128.01 143.19 145.86 148.28 142.20 141.82 -2.38%
EPS -3.87 -0.38 5.21 5.37 6.75 4.73 3.03 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.8134 0.834 0.8181 0.8072 0.8179 0.7925 0.7772 3.09%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.10 1.26 1.38 1.21 1.40 1.55 1.26 -
P/RPS 0.40 0.49 0.48 0.42 0.47 0.55 0.45 -7.57%
P/EPS -14.29 -165.79 13.28 11.30 10.40 16.42 20.86 -
EY -7.00 -0.60 7.53 8.85 9.61 6.09 4.79 -
DY 0.00 0.00 1.45 0.00 0.00 0.00 1.59 -
P/NAPS 0.68 0.76 0.85 0.75 0.86 0.98 0.81 -11.03%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 27/02/03 29/11/02 27/08/02 24/05/02 21/02/02 -
Price 1.23 0.91 1.30 1.31 1.37 1.64 1.40 -
P/RPS 0.45 0.36 0.46 0.45 0.46 0.58 0.49 -5.53%
P/EPS -15.97 -119.74 12.51 12.24 10.18 17.37 23.18 -
EY -6.26 -0.84 7.99 8.17 9.82 5.76 4.31 -
DY 0.00 0.00 1.54 0.00 0.00 0.00 1.43 -
P/NAPS 0.76 0.55 0.80 0.81 0.84 1.04 0.90 -10.68%

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