[MAYPAK] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -315.66%
YoY- -17.42%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 49,136 32,611 15,872 70,641 54,681 37,105 18,437 92.10%
PBT -2,516 -1,127 -618 -3,335 -1,203 -650 -569 169.15%
Tax 0 0 0 787 590 393 0 -
NP -2,516 -1,127 -618 -2,548 -613 -257 -569 169.15%
-
NP to SH -2,516 -1,127 -618 -2,548 -613 -257 -569 169.15%
-
Tax Rate - - - - - - - -
Total Cost 51,652 33,738 16,490 73,189 55,294 37,362 19,006 94.62%
-
Net Worth 34,921 36,164 36,575 37,429 39,539 39,838 40,462 -9.34%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 34,921 36,164 36,575 37,429 39,539 39,838 40,462 -9.34%
NOSH 42,073 42,052 42,040 42,055 42,062 41,935 42,148 -0.11%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -5.12% -3.46% -3.89% -3.61% -1.12% -0.69% -3.09% -
ROE -7.20% -3.12% -1.69% -6.81% -1.55% -0.65% -1.41% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 116.79 77.55 37.75 167.97 130.00 88.48 43.74 92.34%
EPS -5.98 -2.68 -1.47 -6.06 -1.46 -0.61 -1.35 169.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.86 0.87 0.89 0.94 0.95 0.96 -9.23%
Adjusted Per Share Value based on latest NOSH - 42,051
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 117.27 77.83 37.88 168.59 130.50 88.55 44.00 92.11%
EPS -6.00 -2.69 -1.47 -6.08 -1.46 -0.61 -1.36 168.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8334 0.8631 0.8729 0.8933 0.9436 0.9508 0.9657 -9.34%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.47 0.50 0.46 0.34 0.39 0.42 0.80 -
P/RPS 0.40 0.64 1.22 0.20 0.30 0.47 1.83 -63.68%
P/EPS -7.86 -18.66 -31.29 -5.61 -26.76 -68.53 -59.26 -73.96%
EY -12.72 -5.36 -3.20 -17.82 -3.74 -1.46 -1.69 283.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.53 0.38 0.41 0.44 0.83 -22.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 24/08/06 23/05/06 27/02/06 22/11/05 24/08/05 24/05/05 -
Price 0.46 0.47 0.49 0.40 0.44 0.58 0.53 -
P/RPS 0.39 0.61 1.30 0.24 0.34 0.66 1.21 -52.95%
P/EPS -7.69 -17.54 -33.33 -6.60 -30.19 -94.64 -39.26 -66.23%
EY -13.00 -5.70 -3.00 -15.15 -3.31 -1.06 -2.55 195.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.56 0.45 0.47 0.61 0.55 0.00%

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