[MAYPAK] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.79%
YoY- -16.13%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 69,457 69,478 69,404 65,131 65,514 65,222 63,488 6.16%
PBT -4,485 -3,860 -2,348 -2,959 -3,354 -2,254 -2,472 48.70%
Tax 0 0 0 0 0 0 0 -
NP -4,485 -3,860 -2,348 -2,959 -3,354 -2,254 -2,472 48.70%
-
NP to SH -4,485 -3,860 -2,348 -2,959 -3,354 -2,254 -2,472 48.70%
-
Tax Rate - - - - - - - -
Total Cost 73,942 73,338 71,752 68,090 68,869 67,476 65,960 7.90%
-
Net Worth 31,116 32,376 33,962 34,465 34,921 36,164 36,575 -10.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 31,116 32,376 33,962 34,465 34,921 36,164 36,575 -10.20%
NOSH 42,049 42,047 41,928 42,031 42,073 42,052 42,040 0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -6.46% -5.56% -3.38% -4.54% -5.12% -3.46% -3.89% -
ROE -14.41% -11.92% -6.91% -8.59% -9.61% -6.23% -6.76% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 165.18 165.24 165.53 154.96 155.71 155.10 151.02 6.15%
EPS -10.67 -9.18 -5.60 -7.04 -7.97 -5.36 -5.88 48.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.77 0.81 0.82 0.83 0.86 0.87 -10.21%
Adjusted Per Share Value based on latest NOSH - 41,886
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 165.76 165.81 165.64 155.44 156.35 155.66 151.52 6.16%
EPS -10.70 -9.21 -5.60 -7.06 -8.01 -5.38 -5.90 48.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7426 0.7727 0.8105 0.8225 0.8334 0.8631 0.8729 -10.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.46 0.43 0.44 0.50 0.47 0.50 0.46 -
P/RPS 0.28 0.26 0.27 0.32 0.30 0.32 0.30 -4.49%
P/EPS -4.31 -4.68 -7.86 -7.10 -5.89 -9.33 -7.82 -32.75%
EY -23.19 -21.35 -12.73 -14.08 -16.96 -10.72 -12.78 48.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.54 0.61 0.57 0.58 0.53 11.01%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 20/08/07 22/05/07 22/02/07 30/11/06 24/08/06 23/05/06 -
Price 0.40 0.46 0.47 0.68 0.46 0.47 0.49 -
P/RPS 0.24 0.28 0.28 0.44 0.30 0.30 0.32 -17.43%
P/EPS -3.75 -5.01 -8.39 -9.66 -5.77 -8.77 -8.33 -41.23%
EY -26.67 -19.96 -11.91 -10.35 -17.33 -11.40 -12.00 70.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.58 0.83 0.55 0.55 0.56 -2.39%

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