[MAYPAK] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 185.28%
YoY- 412.68%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 13,410 59,997 45,839 31,065 14,896 59,424 44,058 -54.78%
PBT -40 3,194 2,863 2,338 836 2,183 1,370 -
Tax 0 -1,009 -1,176 -923 -340 -914 -669 -
NP -40 2,185 1,687 1,415 496 1,269 701 -
-
NP to SH -40 2,185 1,687 1,415 496 1,269 701 -
-
Tax Rate - 31.59% 41.08% 39.48% 40.67% 41.87% 48.83% -
Total Cost 13,450 57,812 44,152 29,650 14,400 58,155 43,357 -54.20%
-
Net Worth 34,947 34,278 33,824 34,271 33,206 32,565 32,629 4.68%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 420 - - - 420 - -
Div Payout % - 19.25% - - - 33.11% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 34,947 34,278 33,824 34,271 33,206 32,565 32,629 4.68%
NOSH 21,052 21,029 21,008 21,025 21,016 21,009 21,051 0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -0.30% 3.64% 3.68% 4.55% 3.33% 2.14% 1.59% -
ROE -0.11% 6.37% 4.99% 4.13% 1.49% 3.90% 2.15% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 63.70 285.30 218.19 147.75 70.88 282.84 209.29 -54.78%
EPS -0.19 10.39 8.03 6.73 2.36 6.04 3.33 -
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.66 1.63 1.61 1.63 1.58 1.55 1.55 4.68%
Adjusted Per Share Value based on latest NOSH - 21,004
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 32.00 143.19 109.40 74.14 35.55 141.82 105.15 -54.78%
EPS -0.10 5.21 4.03 3.38 1.18 3.03 1.67 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.834 0.8181 0.8072 0.8179 0.7925 0.7772 0.7787 4.68%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.26 1.38 1.21 1.40 1.55 1.26 1.10 -
P/RPS 1.98 0.48 0.55 0.95 2.19 0.45 0.53 140.95%
P/EPS -663.16 13.28 15.07 20.80 65.68 20.86 33.03 -
EY -0.15 7.53 6.64 4.81 1.52 4.79 3.03 -
DY 0.00 1.45 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.76 0.85 0.75 0.86 0.98 0.81 0.71 4.64%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 29/11/02 27/08/02 24/05/02 21/02/02 27/11/01 -
Price 0.91 1.30 1.31 1.37 1.64 1.40 1.26 -
P/RPS 1.43 0.46 0.60 0.93 2.31 0.49 0.60 78.51%
P/EPS -478.95 12.51 16.31 20.36 69.49 23.18 37.84 -
EY -0.21 7.99 6.13 4.91 1.44 4.31 2.64 -
DY 0.00 1.54 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 0.55 0.80 0.81 0.84 1.04 0.90 0.81 -22.76%

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