[MAYPAK] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -71.88%
YoY- -72.53%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 76,430 76,289 73,160 69,200 75,032 77,205 75,802 0.55%
PBT -1,058 -788 1,084 1,736 6,174 8,701 2,150 -
Tax 0 0 0 0 0 0 0 -
NP -1,058 -788 1,084 1,736 6,174 8,701 2,150 -
-
NP to SH -1,058 -788 1,084 1,736 6,174 8,701 2,150 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 77,488 77,077 72,076 67,464 68,858 68,504 73,652 3.43%
-
Net Worth 33,587 33,951 35,293 35,394 34,907 34,900 29,394 9.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 33,587 33,951 35,293 35,394 34,907 34,900 29,394 9.27%
NOSH 41,984 41,914 42,015 42,135 42,057 42,048 41,992 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.38% -1.03% 1.48% 2.51% 8.23% 11.27% 2.84% -
ROE -3.15% -2.32% 3.07% 4.90% 17.69% 24.93% 7.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 182.04 182.01 174.13 164.23 178.40 183.61 180.51 0.56%
EPS -2.52 -1.88 2.58 4.12 14.68 20.69 5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.84 0.84 0.83 0.83 0.70 9.28%
Adjusted Per Share Value based on latest NOSH - 42,135
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 182.40 182.07 174.60 165.15 179.07 184.25 180.91 0.54%
EPS -2.52 -1.88 2.59 4.14 14.73 20.77 5.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8016 0.8103 0.8423 0.8447 0.8331 0.8329 0.7015 9.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.43 0.375 0.545 0.38 0.47 0.34 0.32 -
P/RPS 0.24 0.21 0.31 0.23 0.26 0.19 0.18 21.07%
P/EPS -17.06 -19.95 21.12 9.22 3.20 1.64 6.25 -
EY -5.86 -5.01 4.73 10.84 31.23 60.86 16.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.65 0.45 0.57 0.41 0.46 11.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 25/11/13 19/08/13 20/05/13 25/02/13 09/11/12 27/08/12 -
Price 0.57 0.51 0.49 0.44 0.36 0.43 0.34 -
P/RPS 0.31 0.28 0.28 0.27 0.20 0.23 0.19 38.46%
P/EPS -22.62 -27.13 18.99 10.68 2.45 2.08 6.64 -
EY -4.42 -3.69 5.27 9.36 40.78 48.12 15.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.58 0.52 0.43 0.52 0.49 27.96%

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