[MAYPAK] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 29.52%
YoY- 72.18%
Quarter Report
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 44,906 28,660 13,410 59,997 45,839 31,065 14,896 108.54%
PBT -1,427 -910 -40 3,194 2,863 2,338 836 -
Tax 400 100 0 -1,009 -1,176 -923 -340 -
NP -1,027 -810 -40 2,185 1,687 1,415 496 -
-
NP to SH -1,027 -810 -40 2,185 1,687 1,415 496 -
-
Tax Rate - - - 31.59% 41.08% 39.48% 40.67% -
Total Cost 45,933 29,470 13,450 57,812 44,152 29,650 14,400 116.53%
-
Net Worth 20,999 34,083 34,947 34,278 33,824 34,271 33,206 -26.30%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 420 - - - -
Div Payout % - - - 19.25% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 20,999 34,083 34,947 34,278 33,824 34,271 33,206 -26.30%
NOSH 20,999 21,038 21,052 21,029 21,008 21,025 21,016 -0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -2.29% -2.83% -0.30% 3.64% 3.68% 4.55% 3.33% -
ROE -4.89% -2.38% -0.11% 6.37% 4.99% 4.13% 1.49% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 213.84 136.22 63.70 285.30 218.19 147.75 70.88 108.65%
EPS -2.92 -3.85 -0.19 10.39 8.03 6.73 2.36 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.00 1.62 1.66 1.63 1.61 1.63 1.58 -26.26%
Adjusted Per Share Value based on latest NOSH - 21,052
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 107.17 68.40 32.00 143.19 109.40 74.14 35.55 108.54%
EPS -2.45 -1.93 -0.10 5.21 4.03 3.38 1.18 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.5012 0.8134 0.834 0.8181 0.8072 0.8179 0.7925 -26.30%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.10 1.26 1.38 1.21 1.40 1.55 -
P/RPS 0.54 0.81 1.98 0.48 0.55 0.95 2.19 -60.64%
P/EPS -23.52 -28.57 -663.16 13.28 15.07 20.80 65.68 -
EY -4.25 -3.50 -0.15 7.53 6.64 4.81 1.52 -
DY 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
P/NAPS 1.15 0.68 0.76 0.85 0.75 0.86 0.98 11.24%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 30/05/03 27/02/03 29/11/02 27/08/02 24/05/02 -
Price 0.88 1.23 0.91 1.30 1.31 1.37 1.64 -
P/RPS 0.41 0.90 1.43 0.46 0.60 0.93 2.31 -68.38%
P/EPS -17.99 -31.95 -478.95 12.51 16.31 20.36 69.49 -
EY -5.56 -3.13 -0.21 7.99 6.13 4.91 1.44 -
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.55 0.80 0.81 0.84 1.04 -10.53%

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