[MAYPAK] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -172.89%
YoY- -290.17%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 17,388 17,351 15,995 16,525 16,738 15,872 15,959 5.90%
PBT -1,344 -587 -444 -1,389 -509 -618 -2,132 -26.54%
Tax 0 0 0 0 0 0 197 -
NP -1,344 -587 -444 -1,389 -509 -618 -1,935 -21.62%
-
NP to SH -1,344 -587 -444 -1,389 -509 -618 -1,935 -21.62%
-
Tax Rate - - - - - - - -
Total Cost 18,732 17,938 16,439 17,914 17,247 16,490 17,894 3.10%
-
Net Worth 32,339 33,962 34,347 34,935 36,176 36,575 37,425 -9.30%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 32,339 33,962 34,347 34,935 36,176 36,575 37,425 -9.30%
NOSH 41,999 41,928 41,886 42,090 42,066 42,040 42,051 -0.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -7.73% -3.38% -2.78% -8.41% -3.04% -3.89% -12.12% -
ROE -4.16% -1.73% -1.29% -3.98% -1.41% -1.69% -5.17% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.40 41.38 38.19 39.26 39.79 37.75 37.95 5.98%
EPS -3.20 -1.40 -1.06 -3.30 -1.21 -1.47 -4.60 -21.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.81 0.82 0.83 0.86 0.87 0.89 -9.22%
Adjusted Per Share Value based on latest NOSH - 42,090
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.50 41.41 38.17 39.44 39.95 37.88 38.09 5.89%
EPS -3.21 -1.40 -1.06 -3.31 -1.21 -1.47 -4.62 -21.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7718 0.8105 0.8197 0.8338 0.8634 0.8729 0.8932 -9.30%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.43 0.44 0.50 0.47 0.50 0.46 0.34 -
P/RPS 1.04 1.06 1.31 1.20 1.26 1.22 0.90 10.14%
P/EPS -13.44 -31.43 -47.17 -14.24 -41.32 -31.29 -7.39 49.15%
EY -7.44 -3.18 -2.12 -7.02 -2.42 -3.20 -13.53 -32.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.61 0.57 0.58 0.53 0.38 29.59%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 22/05/07 22/02/07 30/11/06 24/08/06 23/05/06 27/02/06 -
Price 0.46 0.47 0.68 0.46 0.47 0.49 0.40 -
P/RPS 1.11 1.14 1.78 1.17 1.18 1.30 1.05 3.78%
P/EPS -14.38 -33.57 -64.15 -13.94 -38.84 -33.33 -8.69 40.03%
EY -6.96 -2.98 -1.56 -7.17 -2.57 -3.00 -11.50 -28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.83 0.55 0.55 0.56 0.45 21.20%

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