[MAYPAK] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
14-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -27.06%
YoY- 55.5%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 66,156 44,249 21,901 86,853 66,216 44,250 22,382 105.55%
PBT -2,794 -2,199 430 -7,457 -6,279 -2,095 -497 215.17%
Tax 0 0 0 0 0 0 0 -
NP -2,794 -2,199 430 -7,457 -6,279 -2,095 -497 215.17%
-
NP to SH -2,794 -2,199 430 -7,457 -6,279 -2,095 -497 215.17%
-
Tax Rate - - 0.00% - - - - -
Total Cost 68,950 46,448 21,471 94,310 72,495 46,345 22,879 108.22%
-
Net Worth 52,518 20,602 23,186 22,698 23,972 28,185 29,904 45.41%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 52,518 20,602 23,186 22,698 23,972 28,185 29,904 45.41%
NOSH 42,015 42,045 42,156 42,034 42,056 42,068 42,118 -0.16%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -4.22% -4.97% 1.96% -8.59% -9.48% -4.73% -2.22% -
ROE -5.32% -10.67% 1.85% -32.85% -26.19% -7.43% -1.66% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 157.46 105.24 51.95 206.62 157.45 105.19 53.14 105.89%
EPS -6.65 -5.23 1.02 -17.74 -14.93 -4.98 -1.18 215.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 0.49 0.55 0.54 0.57 0.67 0.71 45.65%
Adjusted Per Share Value based on latest NOSH - 41,901
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 157.88 105.60 52.27 207.28 158.03 105.61 53.42 105.53%
EPS -6.67 -5.25 1.03 -17.80 -14.99 -5.00 -1.19 214.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2534 0.4917 0.5534 0.5417 0.5721 0.6727 0.7137 45.41%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.645 0.51 0.38 0.465 0.40 0.35 0.38 -
P/RPS 0.41 0.48 0.73 0.23 0.25 0.33 0.72 -31.22%
P/EPS -9.70 -9.75 37.25 -2.62 -2.68 -7.03 -32.20 -54.96%
EY -10.31 -10.25 2.68 -38.15 -37.33 -14.23 -3.11 121.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.04 0.69 0.86 0.70 0.52 0.54 -2.47%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 14/11/16 22/08/16 23/05/16 23/02/16 23/11/15 24/08/15 15/05/15 -
Price 1.00 0.48 0.495 0.40 0.44 0.36 0.38 -
P/RPS 0.64 0.46 0.95 0.19 0.28 0.34 0.72 -7.53%
P/EPS -15.04 -9.18 48.53 -2.25 -2.95 -7.23 -32.20 -39.71%
EY -6.65 -10.90 2.06 -44.35 -33.93 -13.83 -3.11 65.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.98 0.90 0.74 0.77 0.54 0.54 29.86%

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