[MAYPAK] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -123.25%
YoY- -310.44%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 34,739 17,351 65,131 49,136 32,611 15,872 70,641 -37.77%
PBT -1,930 -587 -2,959 -2,516 -1,127 -618 -3,335 -30.62%
Tax 0 0 0 0 0 0 787 -
NP -1,930 -587 -2,959 -2,516 -1,127 -618 -2,548 -16.94%
-
NP to SH -1,930 -587 -2,959 -2,516 -1,127 -618 -2,548 -16.94%
-
Tax Rate - - - - - - - -
Total Cost 36,669 17,938 68,090 51,652 33,738 16,490 73,189 -36.99%
-
Net Worth 32,376 33,962 34,465 34,921 36,164 36,575 37,429 -9.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 32,376 33,962 34,465 34,921 36,164 36,575 37,429 -9.23%
NOSH 42,047 41,928 42,031 42,073 42,052 42,040 42,055 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.56% -3.38% -4.54% -5.12% -3.46% -3.89% -3.61% -
ROE -5.96% -1.73% -8.59% -7.20% -3.12% -1.69% -6.81% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 82.62 41.38 154.96 116.79 77.55 37.75 167.97 -37.76%
EPS -4.59 -1.40 -7.04 -5.98 -2.68 -1.47 -6.06 -16.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.81 0.82 0.83 0.86 0.87 0.89 -9.22%
Adjusted Per Share Value based on latest NOSH - 42,090
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 82.91 41.41 155.44 117.27 77.83 37.88 168.59 -37.77%
EPS -4.61 -1.40 -7.06 -6.00 -2.69 -1.47 -6.08 -16.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7727 0.8105 0.8225 0.8334 0.8631 0.8729 0.8933 -9.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.43 0.44 0.50 0.47 0.50 0.46 0.34 -
P/RPS 0.52 1.06 0.32 0.40 0.64 1.22 0.20 89.41%
P/EPS -9.37 -31.43 -7.10 -7.86 -18.66 -31.29 -5.61 40.90%
EY -10.67 -3.18 -14.08 -12.72 -5.36 -3.20 -17.82 -29.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.61 0.57 0.58 0.53 0.38 29.59%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 22/05/07 22/02/07 30/11/06 24/08/06 23/05/06 27/02/06 -
Price 0.46 0.47 0.68 0.46 0.47 0.49 0.40 -
P/RPS 0.56 1.14 0.44 0.39 0.61 1.30 0.24 76.19%
P/EPS -10.02 -33.57 -9.66 -7.69 -17.54 -33.33 -6.60 32.19%
EY -9.98 -2.98 -10.35 -13.00 -5.70 -3.00 -15.15 -24.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.83 0.55 0.55 0.56 0.45 21.20%

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