[MAYPAK] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 20.65%
YoY- 5.02%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 70,897 69,457 69,478 69,404 65,131 65,514 65,222 5.70%
PBT -4,130 -4,485 -3,860 -2,348 -2,959 -3,354 -2,254 49.57%
Tax 0 0 0 0 0 0 0 -
NP -4,130 -4,485 -3,860 -2,348 -2,959 -3,354 -2,254 49.57%
-
NP to SH -4,130 -4,485 -3,860 -2,348 -2,959 -3,354 -2,254 49.57%
-
Tax Rate - - - - - - - -
Total Cost 75,027 73,942 73,338 71,752 68,090 68,869 67,476 7.30%
-
Net Worth 30,281 31,116 32,376 33,962 34,465 34,921 36,164 -11.13%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 30,281 31,116 32,376 33,962 34,465 34,921 36,164 -11.13%
NOSH 42,057 42,049 42,047 41,928 42,031 42,073 42,052 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -5.83% -6.46% -5.56% -3.38% -4.54% -5.12% -3.46% -
ROE -13.64% -14.41% -11.92% -6.91% -8.59% -9.61% -6.23% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 168.57 165.18 165.24 165.53 154.96 155.71 155.10 5.69%
EPS -9.82 -10.67 -9.18 -5.60 -7.04 -7.97 -5.36 49.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.74 0.77 0.81 0.82 0.83 0.86 -11.14%
Adjusted Per Share Value based on latest NOSH - 41,928
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 169.20 165.76 165.81 165.64 155.44 156.35 155.66 5.70%
EPS -9.86 -10.70 -9.21 -5.60 -7.06 -8.01 -5.38 49.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7227 0.7426 0.7727 0.8105 0.8225 0.8334 0.8631 -11.13%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.38 0.46 0.43 0.44 0.50 0.47 0.50 -
P/RPS 0.23 0.28 0.26 0.27 0.32 0.30 0.32 -19.71%
P/EPS -3.87 -4.31 -4.68 -7.86 -7.10 -5.89 -9.33 -44.29%
EY -25.84 -23.19 -21.35 -12.73 -14.08 -16.96 -10.72 79.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.56 0.54 0.61 0.57 0.58 -5.81%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 27/11/07 20/08/07 22/05/07 22/02/07 30/11/06 24/08/06 -
Price 0.47 0.40 0.46 0.47 0.68 0.46 0.47 -
P/RPS 0.28 0.24 0.28 0.28 0.44 0.30 0.30 -4.48%
P/EPS -4.79 -3.75 -5.01 -8.39 -9.66 -5.77 -8.77 -33.10%
EY -20.89 -26.67 -19.96 -11.91 -10.35 -17.33 -11.40 49.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.60 0.58 0.83 0.55 0.55 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