[MAYPAK] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 134.33%
YoY- -31.7%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 66,765 66,762 61,928 65,815 66,650 70,538 66,464 0.30%
PBT -5,118 -4,310 148 390 -1,136 -20 2,824 -
Tax 0 0 0 0 0 0 0 -
NP -5,118 -4,310 148 390 -1,136 -20 2,824 -
-
NP to SH -5,118 -4,310 148 390 -1,136 -20 2,824 -
-
Tax Rate - - 0.00% 0.00% - - 0.00% -
Total Cost 71,883 71,072 61,780 65,425 67,786 70,558 63,640 8.45%
-
Net Worth 23,126 24,784 26,311 26,838 25,601 31,500 26,895 -9.56%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 23,126 24,784 26,311 26,838 25,601 31,500 26,895 -9.56%
NOSH 42,048 42,007 41,111 41,935 41,970 50,000 42,023 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -7.67% -6.46% 0.24% 0.59% -1.70% -0.03% 4.25% -
ROE -22.13% -17.39% 0.56% 1.45% -4.44% -0.06% 10.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 158.78 158.93 150.64 156.94 158.80 141.08 158.16 0.26%
EPS -12.17 -10.26 0.36 0.93 -2.71 -0.04 6.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.59 0.64 0.64 0.61 0.63 0.64 -9.60%
Adjusted Per Share Value based on latest NOSH - 42,101
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 159.34 159.33 147.79 157.07 159.07 168.34 158.62 0.30%
EPS -12.22 -10.29 0.35 0.93 -2.71 -0.05 6.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5519 0.5915 0.6279 0.6405 0.611 0.7518 0.6419 -9.57%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.30 0.26 0.32 0.35 0.39 0.32 0.39 -
P/RPS 0.19 0.16 0.21 0.22 0.25 0.23 0.25 -16.70%
P/EPS -2.46 -2.53 88.89 37.63 -14.41 -800.00 5.80 -
EY -40.58 -39.46 1.13 2.66 -6.94 -0.13 17.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.50 0.55 0.64 0.51 0.61 -6.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 23/05/11 22/02/11 22/11/10 23/08/10 24/05/10 -
Price 0.30 0.22 0.28 0.34 0.36 0.44 0.50 -
P/RPS 0.19 0.14 0.19 0.22 0.23 0.31 0.32 -29.33%
P/EPS -2.46 -2.14 77.78 36.56 -13.30 -1,100.00 7.44 -
EY -40.58 -46.64 1.29 2.74 -7.52 -0.09 13.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.37 0.44 0.53 0.59 0.70 0.78 -20.76%

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