[MAYPAK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -90.51%
YoY- -94.76%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 65,746 50,074 33,381 15,482 65,815 49,988 35,269 51.29%
PBT 1,457 -3,839 -2,155 37 390 -852 -10 -
Tax 0 0 0 0 0 0 0 -
NP 1,457 -3,839 -2,155 37 390 -852 -10 -
-
NP to SH 1,457 -3,839 -2,155 37 390 -852 -10 -
-
Tax Rate 0.00% - - 0.00% 0.00% - - -
Total Cost 64,289 53,913 35,536 15,445 65,425 50,840 35,279 49.02%
-
Net Worth 28,552 23,126 24,784 26,311 26,838 25,601 31,500 -6.32%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 28,552 23,126 24,784 26,311 26,838 25,601 31,500 -6.32%
NOSH 41,988 42,048 42,007 41,111 41,935 41,970 50,000 -10.96%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.22% -7.67% -6.46% 0.24% 0.59% -1.70% -0.03% -
ROE 5.10% -16.60% -8.69% 0.14% 1.45% -3.33% -0.03% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 156.58 119.09 79.46 37.66 156.94 119.10 70.54 69.91%
EPS 3.47 -9.13 -5.13 0.09 0.93 -2.03 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.55 0.59 0.64 0.64 0.61 0.63 5.20%
Adjusted Per Share Value based on latest NOSH - 41,111
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 156.91 119.50 79.67 36.95 157.07 119.30 84.17 51.29%
EPS 3.48 -9.16 -5.14 0.09 0.93 -2.03 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6814 0.5519 0.5915 0.6279 0.6405 0.611 0.7518 -6.32%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.33 0.30 0.26 0.32 0.35 0.39 0.32 -
P/RPS 0.21 0.25 0.33 0.85 0.22 0.33 0.45 -39.75%
P/EPS 9.51 -3.29 -5.07 355.56 37.63 -19.21 -1,600.00 -
EY 10.52 -30.43 -19.73 0.28 2.66 -5.21 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.44 0.50 0.55 0.64 0.51 -2.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 21/11/11 23/08/11 23/05/11 22/02/11 22/11/10 23/08/10 -
Price 0.31 0.30 0.22 0.28 0.34 0.36 0.44 -
P/RPS 0.20 0.25 0.28 0.74 0.22 0.30 0.62 -52.86%
P/EPS 8.93 -3.29 -4.29 311.11 36.56 -17.73 -2,200.00 -
EY 11.19 -30.43 -23.32 0.32 2.74 -5.64 -0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.37 0.44 0.53 0.59 0.70 -24.35%

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