[MAYPAK] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -65.78%
YoY- -64.12%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 59,424 58,744 57,452 56,468 55,753 56,484 55,388 4.78%
PBT 2,183 1,826 1,314 1,152 2,380 3,006 2,886 -16.93%
Tax -914 -892 -762 -664 -954 -974 -962 -3.34%
NP 1,269 934 552 488 1,426 2,032 1,924 -24.17%
-
NP to SH 1,269 934 552 488 1,426 2,032 1,924 -24.17%
-
Tax Rate 41.87% 48.85% 57.99% 57.64% 40.08% 32.40% 33.33% -
Total Cost 58,155 57,809 56,900 55,980 54,327 54,452 53,464 5.75%
-
Net Worth 32,565 32,629 32,235 31,972 31,758 32,371 31,716 1.77%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 420 - - - - - - -
Div Payout % 33.11% - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 32,565 32,629 32,235 31,972 31,758 32,371 31,716 1.77%
NOSH 21,009 21,051 21,068 21,034 21,032 21,020 21,004 0.01%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 2.14% 1.59% 0.96% 0.86% 2.56% 3.60% 3.47% -
ROE 3.90% 2.86% 1.71% 1.53% 4.49% 6.28% 6.07% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 282.84 279.06 272.69 268.45 265.08 268.71 263.70 4.76%
EPS 6.04 4.44 2.62 2.32 6.78 9.67 9.16 -24.18%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.55 1.53 1.52 1.51 1.54 1.51 1.75%
Adjusted Per Share Value based on latest NOSH - 21,034
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 141.82 140.20 137.11 134.76 133.06 134.80 132.19 4.78%
EPS 3.03 2.23 1.32 1.16 3.40 4.85 4.59 -24.12%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7772 0.7787 0.7693 0.763 0.7579 0.7726 0.7569 1.77%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.26 1.10 1.10 1.12 1.85 1.60 1.88 -
P/RPS 0.45 0.39 0.40 0.42 0.70 0.60 0.71 -26.15%
P/EPS 20.86 24.77 41.98 48.28 27.29 16.55 20.52 1.09%
EY 4.79 4.04 2.38 2.07 3.66 6.04 4.87 -1.09%
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.71 0.72 0.74 1.23 1.04 1.25 -25.05%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 21/02/02 27/11/01 27/08/01 29/05/01 22/02/01 29/11/00 25/08/00 -
Price 1.40 1.26 1.49 1.06 1.77 1.87 1.85 -
P/RPS 0.49 0.45 0.55 0.39 0.67 0.70 0.70 -21.11%
P/EPS 23.18 28.38 56.87 45.69 26.11 19.34 20.20 9.58%
EY 4.31 3.52 1.76 2.19 3.83 5.17 4.95 -8.79%
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.97 0.70 1.17 1.21 1.23 -18.75%

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