[MAYPAK] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -228.79%
YoY- -71.25%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 20,709 70,897 52,093 34,739 17,351 65,131 49,136 -43.75%
PBT 389 -4,130 -3,364 -1,930 -587 -2,959 -2,516 -
Tax 0 0 0 0 0 0 0 -
NP 389 -4,130 -3,364 -1,930 -587 -2,959 -2,516 -
-
NP to SH 389 -4,130 -3,364 -1,930 -587 -2,959 -2,516 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 20,320 75,027 55,457 36,669 17,938 68,090 51,652 -46.27%
-
Net Worth 30,534 30,281 31,117 32,376 33,962 34,465 34,921 -8.55%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 30,534 30,281 31,117 32,376 33,962 34,465 34,921 -8.55%
NOSH 41,827 42,057 42,050 42,047 41,928 42,031 42,073 -0.38%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.88% -5.83% -6.46% -5.56% -3.38% -4.54% -5.12% -
ROE 1.27% -13.64% -10.81% -5.96% -1.73% -8.59% -7.20% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 49.51 168.57 123.88 82.62 41.38 154.96 116.79 -43.53%
EPS 0.93 -9.82 -8.00 -4.59 -1.40 -7.04 -5.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.74 0.77 0.81 0.82 0.83 -8.19%
Adjusted Per Share Value based on latest NOSH - 41,999
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 49.42 169.20 124.32 82.91 41.41 155.44 117.27 -43.76%
EPS 0.93 -9.86 -8.03 -4.61 -1.40 -7.06 -6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7287 0.7227 0.7426 0.7727 0.8105 0.8225 0.8334 -8.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.55 0.38 0.46 0.43 0.44 0.50 0.47 -
P/RPS 1.11 0.23 0.37 0.52 1.06 0.32 0.40 97.35%
P/EPS 59.14 -3.87 -5.75 -9.37 -31.43 -7.10 -7.86 -
EY 1.69 -25.84 -17.39 -10.67 -3.18 -14.08 -12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.53 0.62 0.56 0.54 0.61 0.57 20.05%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 12/05/08 25/02/08 27/11/07 20/08/07 22/05/07 22/02/07 30/11/06 -
Price 0.33 0.47 0.40 0.46 0.47 0.68 0.46 -
P/RPS 0.67 0.28 0.32 0.56 1.14 0.44 0.39 43.39%
P/EPS 35.48 -4.79 -5.00 -10.02 -33.57 -9.66 -7.69 -
EY 2.82 -20.89 -20.00 -9.98 -2.98 -10.35 -13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.65 0.54 0.60 0.58 0.83 0.55 -12.51%

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