[MAYPAK] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -99.81%
YoY- -209.77%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 88,498 87,604 86,853 88,288 88,500 89,528 81,050 6.04%
PBT -4,398 1,720 -7,457 -8,372 -4,190 -1,988 -3,346 20.01%
Tax 0 0 0 0 0 0 0 -
NP -4,398 1,720 -7,457 -8,372 -4,190 -1,988 -3,346 20.01%
-
NP to SH -4,398 1,720 -7,457 -8,372 -4,190 -1,988 -3,346 20.01%
-
Tax Rate - 0.00% - - - - - -
Total Cost 92,896 85,884 94,310 96,660 92,690 91,516 84,396 6.61%
-
Net Worth 20,602 23,186 22,698 23,972 28,185 29,904 30,265 -22.63%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 20,602 23,186 22,698 23,972 28,185 29,904 30,265 -22.63%
NOSH 42,045 42,156 42,034 42,056 42,068 42,118 42,035 0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -4.97% 1.96% -8.59% -9.48% -4.73% -2.22% -4.13% -
ROE -21.35% 7.42% -32.85% -34.92% -14.87% -6.65% -11.06% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 210.48 207.80 206.62 209.93 210.37 212.56 192.81 6.02%
EPS -10.46 4.08 -17.74 -19.91 -9.96 -4.72 -7.96 19.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.55 0.54 0.57 0.67 0.71 0.72 -22.64%
Adjusted Per Share Value based on latest NOSH - 42,050
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 211.21 209.07 207.28 210.70 211.21 213.66 193.43 6.04%
EPS -10.50 4.10 -17.80 -19.98 -10.00 -4.74 -7.99 19.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4917 0.5534 0.5417 0.5721 0.6727 0.7137 0.7223 -22.63%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.51 0.38 0.465 0.40 0.35 0.38 0.32 -
P/RPS 0.24 0.18 0.23 0.19 0.17 0.18 0.17 25.87%
P/EPS -4.88 9.31 -2.62 -2.01 -3.51 -8.05 -4.02 13.81%
EY -20.51 10.74 -38.15 -49.77 -28.46 -12.42 -24.88 -12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.69 0.86 0.70 0.52 0.54 0.44 77.53%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 23/05/16 23/02/16 23/11/15 24/08/15 15/05/15 23/02/15 -
Price 0.48 0.495 0.40 0.44 0.36 0.38 0.40 -
P/RPS 0.23 0.24 0.19 0.21 0.17 0.18 0.21 6.25%
P/EPS -4.59 12.13 -2.25 -2.21 -3.61 -8.05 -5.03 -5.92%
EY -21.79 8.24 -44.35 -45.24 -27.67 -12.42 -19.90 6.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.90 0.74 0.77 0.54 0.54 0.56 45.26%

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