[MAYPAK] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -48.83%
YoY- -310.44%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 69,478 69,404 65,131 65,514 65,222 63,488 70,641 -1.10%
PBT -3,860 -2,348 -2,959 -3,354 -2,254 -2,472 -3,335 10.26%
Tax 0 0 0 0 0 0 787 -
NP -3,860 -2,348 -2,959 -3,354 -2,254 -2,472 -2,548 32.00%
-
NP to SH -3,860 -2,348 -2,959 -3,354 -2,254 -2,472 -2,548 32.00%
-
Tax Rate - - - - - - - -
Total Cost 73,338 71,752 68,090 68,869 67,476 65,960 73,189 0.13%
-
Net Worth 32,376 33,962 34,465 34,921 36,164 36,575 37,429 -9.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 32,376 33,962 34,465 34,921 36,164 36,575 37,429 -9.23%
NOSH 42,047 41,928 42,031 42,073 42,052 42,040 42,055 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.56% -3.38% -4.54% -5.12% -3.46% -3.89% -3.61% -
ROE -11.92% -6.91% -8.59% -9.61% -6.23% -6.76% -6.81% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 165.24 165.53 154.96 155.71 155.10 151.02 167.97 -1.08%
EPS -9.18 -5.60 -7.04 -7.97 -5.36 -5.88 -6.06 32.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.81 0.82 0.83 0.86 0.87 0.89 -9.22%
Adjusted Per Share Value based on latest NOSH - 42,090
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 165.81 165.64 155.44 156.35 155.66 151.52 168.59 -1.10%
EPS -9.21 -5.60 -7.06 -8.01 -5.38 -5.90 -6.08 31.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7727 0.8105 0.8225 0.8334 0.8631 0.8729 0.8933 -9.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.43 0.44 0.50 0.47 0.50 0.46 0.34 -
P/RPS 0.26 0.27 0.32 0.30 0.32 0.30 0.20 19.17%
P/EPS -4.68 -7.86 -7.10 -5.89 -9.33 -7.82 -5.61 -11.41%
EY -21.35 -12.73 -14.08 -16.96 -10.72 -12.78 -17.82 12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.61 0.57 0.58 0.53 0.38 29.59%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 22/05/07 22/02/07 30/11/06 24/08/06 23/05/06 27/02/06 -
Price 0.46 0.47 0.68 0.46 0.47 0.49 0.40 -
P/RPS 0.28 0.28 0.44 0.30 0.30 0.32 0.24 10.85%
P/EPS -5.01 -8.39 -9.66 -5.77 -8.77 -8.33 -6.60 -16.82%
EY -19.96 -11.91 -10.35 -17.33 -11.40 -12.00 -15.15 20.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.83 0.55 0.55 0.56 0.45 21.20%

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