[MAYPAK] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 67.25%
YoY- 53.85%
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 74,210 73,748 65,459 48,749 59,712 53,828 58,143 17.68%
PBT -1,300 -2,276 -2,172 -632 -1,930 -476 -2,627 -37.46%
Tax 786 0 2 0 0 0 1,861 -43.73%
NP -514 -2,276 -2,170 -632 -1,930 -476 -766 -23.37%
-
NP to SH -514 -2,276 -2,170 -632 -1,930 -476 -766 -23.37%
-
Tax Rate - - - - - - - -
Total Cost 74,724 76,024 67,629 49,381 61,642 54,304 58,909 17.19%
-
Net Worth 39,838 40,462 40,792 42,554 43,215 45,049 43,828 -6.17%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 632 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 39,838 40,462 40,792 42,554 43,215 45,049 43,828 -6.17%
NOSH 41,935 42,148 42,054 42,133 41,956 42,499 42,142 -0.32%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.69% -3.09% -3.32% -1.30% -3.23% -0.88% -1.32% -
ROE -1.29% -5.63% -5.32% -1.49% -4.47% -1.06% -1.75% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 176.96 174.97 155.65 115.70 142.32 126.65 137.97 18.06%
EPS -1.22 -5.40 -5.16 -1.50 -4.60 -1.12 -1.82 -23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.95 0.96 0.97 1.01 1.03 1.06 1.04 -5.86%
Adjusted Per Share Value based on latest NOSH - 41,250
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 177.11 176.00 156.22 116.34 142.51 128.46 138.76 17.68%
EPS -1.23 -5.43 -5.18 -1.51 -4.61 -1.14 -1.83 -23.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
NAPS 0.9508 0.9657 0.9735 1.0156 1.0314 1.0751 1.046 -6.16%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.42 0.80 0.71 0.65 0.70 0.90 0.88 -
P/RPS 0.24 0.46 0.46 0.56 0.49 0.71 0.64 -48.02%
P/EPS -34.27 -14.81 -13.76 -43.33 -15.22 -80.36 -48.41 -20.58%
EY -2.92 -6.75 -7.27 -2.31 -6.57 -1.24 -2.07 25.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.70 -
P/NAPS 0.44 0.83 0.73 0.64 0.68 0.85 0.85 -35.55%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 24/05/05 22/02/05 23/11/04 26/08/04 25/05/04 26/02/04 -
Price 0.58 0.53 0.70 0.65 0.70 0.68 0.90 -
P/RPS 0.33 0.30 0.45 0.56 0.49 0.54 0.65 -36.38%
P/EPS -47.32 -9.81 -13.57 -43.33 -15.22 -60.71 -49.52 -2.98%
EY -2.11 -10.19 -7.37 -2.31 -6.57 -1.65 -2.02 2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 0.61 0.55 0.72 0.64 0.68 0.64 0.87 -21.09%

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