[MAYPAK] QoQ Cumulative Quarter Result on 30-Sep-1999 [#3]

Announcement Date
26-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 76.26%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 27,694 12,492 54,361 40,158 25,831 0 51,054 0.62%
PBT 1,443 430 2,791 1,627 851 0 2,521 0.56%
Tax -481 -90 -431 -127 0 0 -55 -2.17%
NP 962 340 2,360 1,500 851 0 2,466 0.95%
-
NP to SH 962 340 2,360 1,500 851 0 2,466 0.95%
-
Tax Rate 33.33% 20.93% 15.44% 7.81% 0.00% - 2.18% -
Total Cost 26,732 12,152 52,001 38,658 24,980 0 48,588 0.60%
-
Net Worth 31,716 31,061 31,312 3,046,218 0 0 28,801 -0.09%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 31,716 31,061 31,312 3,046,218 0 0 28,801 -0.09%
NOSH 21,004 20,987 21,015 21,008 21,012 21,023 21,023 0.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 3.47% 2.72% 4.34% 3.74% 3.29% 0.00% 4.83% -
ROE 3.03% 1.09% 7.54% 0.05% 0.00% 0.00% 8.56% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 131.85 59.52 258.68 191.15 122.93 0.00 242.85 0.62%
EPS 4.58 1.62 11.23 7.14 4.05 0.00 11.73 0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.48 1.49 145.00 0.00 0.00 1.37 -0.09%
Adjusted Per Share Value based on latest NOSH - 21,003
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 66.09 29.81 129.74 95.84 61.65 0.00 121.84 0.62%
EPS 2.30 0.81 5.63 3.58 2.03 0.00 5.89 0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7569 0.7413 0.7473 72.6997 0.00 0.00 0.6874 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 1.88 2.62 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.43 4.40 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 41.05 161.73 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 2.44 0.62 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.77 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 25/08/00 30/05/00 25/02/00 26/11/99 - - - -
Price 1.85 2.14 2.67 0.00 0.00 0.00 0.00 -
P/RPS 1.40 3.60 1.03 0.00 0.00 0.00 0.00 -100.00%
P/EPS 40.39 132.10 23.78 0.00 0.00 0.00 0.00 -100.00%
EY 2.48 0.76 4.21 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.45 1.79 0.00 0.00 0.00 0.00 -100.00%

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