[MAYPAK] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -67.24%
YoY- -242.98%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 88,500 89,528 81,050 80,060 83,486 84,244 76,430 10.29%
PBT -4,190 -1,988 -3,346 -2,702 -1,616 -536 -1,058 150.94%
Tax 0 0 0 0 0 0 0 -
NP -4,190 -1,988 -3,346 -2,702 -1,616 -536 -1,058 150.94%
-
NP to SH -4,190 -1,988 -3,346 -2,702 -1,616 -536 -1,058 150.94%
-
Tax Rate - - - - - - - -
Total Cost 92,690 91,516 84,396 82,762 85,102 84,780 77,488 12.72%
-
Net Worth 28,185 29,904 30,265 31,540 32,824 33,500 33,587 -11.06%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 28,185 29,904 30,265 31,540 32,824 33,500 33,587 -11.06%
NOSH 42,068 42,118 42,035 42,053 42,083 41,875 41,984 0.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -4.73% -2.22% -4.13% -3.38% -1.94% -0.64% -1.38% -
ROE -14.87% -6.65% -11.06% -8.57% -4.92% -1.60% -3.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 210.37 212.56 192.81 190.37 198.38 201.18 182.04 10.15%
EPS -9.96 -4.72 -7.96 -6.43 -3.84 -1.28 -2.52 150.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.71 0.72 0.75 0.78 0.80 0.80 -11.17%
Adjusted Per Share Value based on latest NOSH - 42,034
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 211.21 213.66 193.43 191.07 199.24 201.05 182.40 10.30%
EPS -10.00 -4.74 -7.99 -6.45 -3.86 -1.28 -2.52 151.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6727 0.7137 0.7223 0.7527 0.7834 0.7995 0.8016 -11.05%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.35 0.38 0.32 0.45 0.47 0.465 0.43 -
P/RPS 0.17 0.18 0.17 0.24 0.24 0.23 0.24 -20.58%
P/EPS -3.51 -8.05 -4.02 -7.00 -12.24 -36.33 -17.06 -65.24%
EY -28.46 -12.42 -24.88 -14.28 -8.17 -2.75 -5.86 187.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.44 0.60 0.60 0.58 0.54 -2.49%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 15/05/15 23/02/15 24/11/14 22/08/14 26/05/14 17/02/14 -
Price 0.36 0.38 0.40 0.43 0.465 0.49 0.57 -
P/RPS 0.17 0.18 0.21 0.23 0.23 0.24 0.31 -33.07%
P/EPS -3.61 -8.05 -5.03 -6.69 -12.11 -38.28 -22.62 -70.67%
EY -27.67 -12.42 -19.90 -14.95 -8.26 -2.61 -4.42 240.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.56 0.57 0.60 0.61 0.71 -16.72%

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