[MAYPAK] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 8.44%
YoY- 4170.27%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 75,032 57,904 37,901 17,744 65,746 50,074 33,381 71.17%
PBT 6,174 6,526 1,075 1,580 1,457 -3,839 -2,155 -
Tax 0 0 0 0 0 0 0 -
NP 6,174 6,526 1,075 1,580 1,457 -3,839 -2,155 -
-
NP to SH 6,174 6,526 1,075 1,580 1,457 -3,839 -2,155 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 68,858 51,378 36,826 16,164 64,289 53,913 35,536 55.11%
-
Net Worth 34,907 34,900 29,394 30,255 28,552 23,126 24,784 25.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 34,907 34,900 29,394 30,255 28,552 23,126 24,784 25.51%
NOSH 42,057 42,048 41,992 42,021 41,988 42,048 42,007 0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.23% 11.27% 2.84% 8.90% 2.22% -7.67% -6.46% -
ROE 17.69% 18.70% 3.66% 5.22% 5.10% -16.60% -8.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 178.40 137.71 90.26 42.23 156.58 119.09 79.46 71.04%
EPS 14.68 15.52 2.56 3.76 3.47 -9.13 -5.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.70 0.72 0.68 0.55 0.59 25.42%
Adjusted Per Share Value based on latest NOSH - 42,021
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 179.07 138.19 90.45 42.35 156.91 119.50 79.67 71.16%
EPS 14.73 15.57 2.57 3.77 3.48 -9.16 -5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8331 0.8329 0.7015 0.7221 0.6814 0.5519 0.5915 25.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.47 0.34 0.32 0.33 0.33 0.30 0.26 -
P/RPS 0.26 0.25 0.35 0.78 0.21 0.25 0.33 -14.63%
P/EPS 3.20 2.19 12.50 8.78 9.51 -3.29 -5.07 -
EY 31.23 45.65 8.00 11.39 10.52 -30.43 -19.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.46 0.46 0.49 0.55 0.44 18.74%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 09/11/12 27/08/12 21/05/12 20/02/12 21/11/11 23/08/11 -
Price 0.36 0.43 0.34 0.35 0.31 0.30 0.22 -
P/RPS 0.20 0.31 0.38 0.83 0.20 0.25 0.28 -20.01%
P/EPS 2.45 2.77 13.28 9.31 8.93 -3.29 -4.29 -
EY 40.78 36.09 7.53 10.74 11.19 -30.43 -23.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.49 0.49 0.46 0.55 0.37 10.48%

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