[MAYPAK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -443.05%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 45,398 29,302 14,035 74,759 58,499 40,226 20,709 68.67%
PBT 94 68 -807 -4,491 -827 350 389 -61.17%
Tax 0 0 0 0 0 0 0 -
NP 94 68 -807 -4,491 -827 350 389 -61.17%
-
NP to SH 94 68 -807 -4,491 -827 350 389 -61.17%
-
Tax Rate 0.00% 0.00% - - - 0.00% 0.00% -
Total Cost 45,304 29,234 14,842 79,250 59,326 39,876 20,320 70.58%
-
Net Worth 26,490 26,350 24,798 25,650 29,385 30,783 30,534 -9.02%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 26,490 26,350 24,798 25,650 29,385 30,783 30,534 -9.02%
NOSH 42,727 42,500 42,031 42,050 41,979 42,168 41,827 1.42%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.21% 0.23% -5.75% -6.01% -1.41% 0.87% 1.88% -
ROE 0.35% 0.26% -3.25% -17.51% -2.81% 1.14% 1.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 106.25 68.95 33.39 177.78 139.35 95.39 49.51 66.29%
EPS 0.22 0.16 -1.92 -10.68 -1.97 0.83 0.93 -61.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.59 0.61 0.70 0.73 0.73 -10.30%
Adjusted Per Share Value based on latest NOSH - 42,055
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 108.34 69.93 33.50 178.42 139.61 96.00 49.42 68.67%
EPS 0.22 0.16 -1.93 -10.72 -1.97 0.84 0.93 -61.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6322 0.6289 0.5918 0.6122 0.7013 0.7347 0.7287 -9.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.45 0.40 0.39 0.42 0.44 0.28 0.55 -
P/RPS 0.42 0.58 1.17 0.24 0.32 0.29 1.11 -47.65%
P/EPS 204.55 250.00 -20.31 -3.93 -22.34 33.73 59.14 128.53%
EY 0.49 0.40 -4.92 -25.43 -4.48 2.96 1.69 -56.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.65 0.66 0.69 0.63 0.38 0.75 -1.78%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 18/05/09 27/02/09 24/11/08 25/08/08 12/05/08 -
Price 0.44 0.45 0.40 0.39 0.44 0.35 0.33 -
P/RPS 0.41 0.65 1.20 0.22 0.32 0.37 0.67 -27.89%
P/EPS 200.00 281.25 -20.83 -3.65 -22.34 42.17 35.48 216.40%
EY 0.50 0.36 -4.80 -27.38 -4.48 2.37 2.82 -68.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.68 0.64 0.63 0.48 0.45 35.49%

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