[MAYPAK] QoQ Quarter Result on 30-Jun-2004 [#2]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -611.76%
YoY- -9.86%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 18,437 16,710 18,893 16,399 13,457 13,237 16,246 8.79%
PBT -569 -1,673 -33 -847 -119 -1,204 -429 20.69%
Tax 0 182 0 0 0 1,461 300 -
NP -569 -1,491 -33 -847 -119 257 -129 168.71%
-
NP to SH -569 -1,491 -33 -847 -119 257 -129 168.71%
-
Tax Rate - - - - - - - -
Total Cost 19,006 18,201 18,926 17,246 13,576 12,980 16,375 10.43%
-
Net Worth 40,462 40,740 41,662 43,403 45,049 41,889 21,069 54.44%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 628 - -
Div Payout % - - - - - 244.49% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 40,462 40,740 41,662 43,403 45,049 41,889 21,069 54.44%
NOSH 42,148 42,000 41,250 42,139 42,499 41,889 21,069 58.69%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -3.09% -8.92% -0.17% -5.16% -0.88% 1.94% -0.79% -
ROE -1.41% -3.66% -0.08% -1.95% -0.26% 0.61% -0.61% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 43.74 39.79 45.80 38.92 31.66 31.60 77.11 -31.45%
EPS -1.35 -3.55 -0.08 -2.01 -0.28 0.61 -0.37 136.81%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.96 0.97 1.01 1.03 1.06 1.00 1.00 -2.68%
Adjusted Per Share Value based on latest NOSH - 42,139
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 44.00 39.88 45.09 39.14 32.12 31.59 38.77 8.79%
EPS -1.36 -3.56 -0.08 -2.02 -0.28 0.61 -0.31 167.74%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.9657 0.9723 0.9943 1.0358 1.0751 0.9997 0.5028 54.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.80 0.71 0.65 0.70 0.90 0.88 1.15 -
P/RPS 1.83 1.78 1.42 1.80 2.84 2.78 1.49 14.67%
P/EPS -59.26 -20.00 -812.50 -34.83 -321.43 143.44 -187.83 -53.62%
EY -1.69 -5.00 -0.12 -2.87 -0.31 0.70 -0.53 116.48%
DY 0.00 0.00 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 0.83 0.73 0.64 0.68 0.85 0.88 1.15 -19.52%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 22/02/05 23/11/04 26/08/04 25/05/04 26/02/04 21/11/03 -
Price 0.53 0.70 0.65 0.70 0.68 0.90 0.88 -
P/RPS 1.21 1.76 1.42 1.80 2.15 2.85 1.14 4.04%
P/EPS -39.26 -19.72 -812.50 -34.83 -242.86 146.70 -143.73 -57.86%
EY -2.55 -5.07 -0.12 -2.87 -0.41 0.68 -0.70 136.56%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.55 0.72 0.64 0.68 0.64 0.90 0.88 -26.87%

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