[MAYPAK] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.77%
YoY- -3.31%
Quarter Report
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 19,517 20,709 18,801 17,354 17,388 17,351 15,995 14.20%
PBT -39 389 -859 -1,435 -1,344 -587 -444 -80.26%
Tax 0 0 0 0 0 0 0 -
NP -39 389 -859 -1,435 -1,344 -587 -444 -80.26%
-
NP to SH -39 389 -859 -1,435 -1,344 -587 -444 -80.26%
-
Tax Rate - 0.00% - - - - - -
Total Cost 19,556 20,320 19,660 18,789 18,732 17,938 16,439 12.28%
-
Net Worth 31,633 30,534 30,317 31,140 32,339 33,962 34,347 -5.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 31,633 30,534 30,317 31,140 32,339 33,962 34,347 -5.34%
NOSH 43,333 41,827 42,107 42,082 41,999 41,928 41,886 2.29%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.20% 1.88% -4.57% -8.27% -7.73% -3.38% -2.78% -
ROE -0.12% 1.27% -2.83% -4.61% -4.16% -1.73% -1.29% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.04 49.51 44.65 41.24 41.40 41.38 38.19 11.63%
EPS -0.09 0.93 -2.04 -3.41 -3.20 -1.40 -1.06 -80.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.72 0.74 0.77 0.81 0.82 -7.46%
Adjusted Per Share Value based on latest NOSH - 42,082
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.58 49.42 44.87 41.42 41.50 41.41 38.17 14.21%
EPS -0.09 0.93 -2.05 -3.42 -3.21 -1.40 -1.06 -80.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7549 0.7287 0.7235 0.7432 0.7718 0.8105 0.8197 -5.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.28 0.55 0.38 0.46 0.43 0.44 0.50 -
P/RPS 0.62 1.11 0.85 1.12 1.04 1.06 1.31 -39.29%
P/EPS -311.11 59.14 -18.63 -13.49 -13.44 -31.43 -47.17 252.09%
EY -0.32 1.69 -5.37 -7.41 -7.44 -3.18 -2.12 -71.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.75 0.53 0.62 0.56 0.54 0.61 -27.08%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 12/05/08 25/02/08 27/11/07 20/08/07 22/05/07 22/02/07 -
Price 0.35 0.33 0.47 0.40 0.46 0.47 0.68 -
P/RPS 0.78 0.67 1.05 0.97 1.11 1.14 1.78 -42.33%
P/EPS -388.89 35.48 -23.04 -11.73 -14.38 -33.57 -64.15 232.83%
EY -0.26 2.82 -4.34 -8.53 -6.96 -2.98 -1.56 -69.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.65 0.54 0.60 0.58 0.83 -30.60%

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