[MAYPAK] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 128.46%
YoY- 273.59%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 77,205 75,802 70,976 65,746 66,765 66,762 61,928 15.78%
PBT 8,701 2,150 6,320 1,457 -5,118 -4,310 148 1400.77%
Tax 0 0 0 0 0 0 0 -
NP 8,701 2,150 6,320 1,457 -5,118 -4,310 148 1400.77%
-
NP to SH 8,701 2,150 6,320 1,457 -5,118 -4,310 148 1400.77%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - 0.00% -
Total Cost 68,504 73,652 64,656 64,289 71,883 71,072 61,780 7.11%
-
Net Worth 34,900 29,394 30,255 28,552 23,126 24,784 26,311 20.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 34,900 29,394 30,255 28,552 23,126 24,784 26,311 20.66%
NOSH 42,048 41,992 42,021 41,988 42,048 42,007 41,111 1.50%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.27% 2.84% 8.90% 2.22% -7.67% -6.46% 0.24% -
ROE 24.93% 7.31% 20.89% 5.10% -22.13% -17.39% 0.56% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 183.61 180.51 168.90 156.58 158.78 158.93 150.64 14.06%
EPS 20.69 5.12 15.04 3.47 -12.17 -10.26 0.36 1378.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.70 0.72 0.68 0.55 0.59 0.64 18.86%
Adjusted Per Share Value based on latest NOSH - 42,031
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 184.25 180.91 169.39 156.91 159.34 159.33 147.79 15.78%
EPS 20.77 5.13 15.08 3.48 -12.22 -10.29 0.35 1410.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8329 0.7015 0.7221 0.6814 0.5519 0.5915 0.6279 20.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.34 0.32 0.33 0.33 0.30 0.26 0.32 -
P/RPS 0.19 0.18 0.20 0.21 0.19 0.16 0.21 -6.43%
P/EPS 1.64 6.25 2.19 9.51 -2.46 -2.53 88.89 -92.96%
EY 60.86 16.00 45.58 10.52 -40.58 -39.46 1.13 1315.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.46 0.49 0.55 0.44 0.50 -12.36%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 27/08/12 21/05/12 20/02/12 21/11/11 23/08/11 23/05/11 -
Price 0.43 0.34 0.35 0.31 0.30 0.22 0.28 -
P/RPS 0.23 0.19 0.21 0.20 0.19 0.14 0.19 13.54%
P/EPS 2.08 6.64 2.33 8.93 -2.46 -2.14 77.78 -90.99%
EY 48.12 15.06 42.97 11.19 -40.58 -46.64 1.29 1009.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.49 0.46 0.55 0.37 0.44 11.74%

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