[MAYPAK] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 120.39%
YoY- 113.7%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 15,872 15,959 17,576 18,668 18,437 16,710 18,893 -10.97%
PBT -618 -2,132 -553 -81 -569 -1,673 -33 606.46%
Tax 0 197 197 197 0 182 0 -
NP -618 -1,935 -356 116 -569 -1,491 -33 606.46%
-
NP to SH -618 -1,935 -356 116 -569 -1,491 -33 606.46%
-
Tax Rate - - - - - - - -
Total Cost 16,490 17,894 17,932 18,552 19,006 18,201 18,926 -8.78%
-
Net Worth 36,575 37,425 39,380 40,499 40,462 40,740 41,662 -8.32%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 36,575 37,425 39,380 40,499 40,462 40,740 41,662 -8.32%
NOSH 42,040 42,051 41,893 42,631 42,148 42,000 41,250 1.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -3.89% -12.12% -2.03% 0.62% -3.09% -8.92% -0.17% -
ROE -1.69% -5.17% -0.90% 0.29% -1.41% -3.66% -0.08% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 37.75 37.95 41.95 43.79 43.74 39.79 45.80 -12.10%
EPS -1.47 -4.60 -0.85 0.28 -1.35 -3.55 -0.08 597.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.89 0.94 0.95 0.96 0.97 1.01 -9.47%
Adjusted Per Share Value based on latest NOSH - 42,631
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 37.88 38.09 41.95 44.55 44.00 39.88 45.09 -10.97%
EPS -1.47 -4.62 -0.85 0.28 -1.36 -3.56 -0.08 597.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8729 0.8932 0.9398 0.9666 0.9657 0.9723 0.9943 -8.32%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.46 0.34 0.39 0.42 0.80 0.71 0.65 -
P/RPS 1.22 0.90 0.93 0.96 1.83 1.78 1.42 -9.63%
P/EPS -31.29 -7.39 -45.90 154.36 -59.26 -20.00 -812.50 -88.61%
EY -3.20 -13.53 -2.18 0.65 -1.69 -5.00 -0.12 794.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.41 0.44 0.83 0.73 0.64 -11.82%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 27/02/06 22/11/05 24/08/05 24/05/05 22/02/05 23/11/04 -
Price 0.49 0.40 0.44 0.58 0.53 0.70 0.65 -
P/RPS 1.30 1.05 1.05 1.32 1.21 1.76 1.42 -5.72%
P/EPS -33.33 -8.69 -51.78 213.16 -39.26 -19.72 -812.50 -88.12%
EY -3.00 -11.50 -1.93 0.47 -2.55 -5.07 -0.12 756.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.45 0.47 0.61 0.55 0.72 0.64 -8.52%

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