[MAYPAK] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -172.69%
YoY- -109.06%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 83,486 84,244 76,430 76,289 73,160 69,200 75,032 7.39%
PBT -1,616 -536 -1,058 -788 1,084 1,736 6,174 -
Tax 0 0 0 0 0 0 0 -
NP -1,616 -536 -1,058 -788 1,084 1,736 6,174 -
-
NP to SH -1,616 -536 -1,058 -788 1,084 1,736 6,174 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 85,102 84,780 77,488 77,077 72,076 67,464 68,858 15.21%
-
Net Worth 32,824 33,500 33,587 33,951 35,293 35,394 34,907 -4.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 32,824 33,500 33,587 33,951 35,293 35,394 34,907 -4.02%
NOSH 42,083 41,875 41,984 41,914 42,015 42,135 42,057 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.94% -0.64% -1.38% -1.03% 1.48% 2.51% 8.23% -
ROE -4.92% -1.60% -3.15% -2.32% 3.07% 4.90% 17.69% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 198.38 201.18 182.04 182.01 174.13 164.23 178.40 7.35%
EPS -3.84 -1.28 -2.52 -1.88 2.58 4.12 14.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.80 0.81 0.84 0.84 0.83 -4.06%
Adjusted Per Share Value based on latest NOSH - 41,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 199.24 201.05 182.40 182.07 174.60 165.15 179.07 7.39%
EPS -3.86 -1.28 -2.52 -1.88 2.59 4.14 14.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7834 0.7995 0.8016 0.8103 0.8423 0.8447 0.8331 -4.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.47 0.465 0.43 0.375 0.545 0.38 0.47 -
P/RPS 0.24 0.23 0.24 0.21 0.31 0.23 0.26 -5.21%
P/EPS -12.24 -36.33 -17.06 -19.95 21.12 9.22 3.20 -
EY -8.17 -2.75 -5.86 -5.01 4.73 10.84 31.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.54 0.46 0.65 0.45 0.57 3.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 26/05/14 17/02/14 25/11/13 19/08/13 20/05/13 25/02/13 -
Price 0.465 0.49 0.57 0.51 0.49 0.44 0.36 -
P/RPS 0.23 0.24 0.31 0.28 0.28 0.27 0.20 9.79%
P/EPS -12.11 -38.28 -22.62 -27.13 18.99 10.68 2.45 -
EY -8.26 -2.61 -4.42 -3.69 5.27 9.36 40.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.71 0.63 0.58 0.52 0.43 24.94%

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