[MAYPAK] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -82.36%
YoY- -338.52%
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 17,351 65,131 49,136 32,611 15,872 70,641 54,681 -53.51%
PBT -587 -2,959 -2,516 -1,127 -618 -3,335 -1,203 -38.04%
Tax 0 0 0 0 0 787 590 -
NP -587 -2,959 -2,516 -1,127 -618 -2,548 -613 -2.85%
-
NP to SH -587 -2,959 -2,516 -1,127 -618 -2,548 -613 -2.85%
-
Tax Rate - - - - - - - -
Total Cost 17,938 68,090 51,652 33,738 16,490 73,189 55,294 -52.81%
-
Net Worth 33,962 34,465 34,921 36,164 36,575 37,429 39,539 -9.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 33,962 34,465 34,921 36,164 36,575 37,429 39,539 -9.64%
NOSH 41,928 42,031 42,073 42,052 42,040 42,055 42,062 -0.21%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -3.38% -4.54% -5.12% -3.46% -3.89% -3.61% -1.12% -
ROE -1.73% -8.59% -7.20% -3.12% -1.69% -6.81% -1.55% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 41.38 154.96 116.79 77.55 37.75 167.97 130.00 -53.41%
EPS -1.40 -7.04 -5.98 -2.68 -1.47 -6.06 -1.46 -2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.83 0.86 0.87 0.89 0.94 -9.45%
Adjusted Per Share Value based on latest NOSH - 42,066
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 41.41 155.44 117.27 77.83 37.88 168.59 130.50 -53.51%
EPS -1.40 -7.06 -6.00 -2.69 -1.47 -6.08 -1.46 -2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8105 0.8225 0.8334 0.8631 0.8729 0.8933 0.9436 -9.64%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.44 0.50 0.47 0.50 0.46 0.34 0.39 -
P/RPS 1.06 0.32 0.40 0.64 1.22 0.20 0.30 132.16%
P/EPS -31.43 -7.10 -7.86 -18.66 -31.29 -5.61 -26.76 11.33%
EY -3.18 -14.08 -12.72 -5.36 -3.20 -17.82 -3.74 -10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.57 0.58 0.53 0.38 0.41 20.17%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 22/02/07 30/11/06 24/08/06 23/05/06 27/02/06 22/11/05 -
Price 0.47 0.68 0.46 0.47 0.49 0.40 0.44 -
P/RPS 1.14 0.44 0.39 0.61 1.30 0.24 0.34 124.18%
P/EPS -33.57 -9.66 -7.69 -17.54 -33.33 -6.60 -30.19 7.33%
EY -2.98 -10.35 -13.00 -5.70 -3.00 -15.15 -3.31 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.83 0.55 0.55 0.56 0.45 0.47 15.06%

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