[MAYPAK] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 394.57%
YoY- 187.48%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 65,815 66,650 70,538 66,464 61,595 60,530 58,604 8.02%
PBT 390 -1,136 -20 2,824 571 125 136 101.45%
Tax 0 0 0 0 0 0 0 -
NP 390 -1,136 -20 2,824 571 125 136 101.45%
-
NP to SH 390 -1,136 -20 2,824 571 125 136 101.45%
-
Tax Rate 0.00% - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 65,425 67,786 70,558 63,640 61,024 60,405 58,468 7.76%
-
Net Worth 26,838 25,601 31,500 26,895 26,450 26,490 26,350 1.22%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 26,838 25,601 31,500 26,895 26,450 26,490 26,350 1.22%
NOSH 41,935 41,970 50,000 42,023 41,985 42,727 42,500 -0.88%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.59% -1.70% -0.03% 4.25% 0.93% 0.21% 0.23% -
ROE 1.45% -4.44% -0.06% 10.50% 2.16% 0.47% 0.52% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 156.94 158.80 141.08 158.16 146.71 141.67 137.89 8.98%
EPS 0.93 -2.71 -0.04 6.72 1.36 0.29 0.32 103.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.63 0.64 0.63 0.62 0.62 2.13%
Adjusted Per Share Value based on latest NOSH - 42,023
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 157.07 159.07 168.34 158.62 147.00 144.46 139.86 8.02%
EPS 0.93 -2.71 -0.05 6.74 1.36 0.30 0.32 103.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6405 0.611 0.7518 0.6419 0.6313 0.6322 0.6289 1.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.35 0.39 0.32 0.39 0.43 0.45 0.40 -
P/RPS 0.22 0.25 0.23 0.25 0.29 0.32 0.29 -16.77%
P/EPS 37.63 -14.41 -800.00 5.80 31.62 153.41 125.00 -54.98%
EY 2.66 -6.94 -0.13 17.23 3.16 0.65 0.80 122.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.51 0.61 0.68 0.73 0.65 -10.51%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 22/11/10 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 -
Price 0.34 0.36 0.44 0.50 0.43 0.44 0.45 -
P/RPS 0.22 0.23 0.31 0.32 0.29 0.31 0.33 -23.62%
P/EPS 36.56 -13.30 -1,100.00 7.44 31.62 150.00 140.63 -59.16%
EY 2.74 -7.52 -0.09 13.44 3.16 0.67 0.71 145.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.70 0.78 0.68 0.71 0.73 -19.17%

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