[MAYPAK] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2917.95%
YoY- 17.98%
Quarter Report
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 15,267 14,035 16,260 18,273 19,517 20,709 18,801 -12.97%
PBT 875 -807 -3,663 -1,177 -39 389 -859 -
Tax 0 0 0 0 0 0 0 -
NP 875 -807 -3,663 -1,177 -39 389 -859 -
-
NP to SH 875 -807 -3,663 -1,177 -39 389 -859 -
-
Tax Rate 0.00% - - - - 0.00% - -
Total Cost 14,392 14,842 19,923 19,450 19,556 20,320 19,660 -18.79%
-
Net Worth 26,081 24,798 25,653 29,424 31,633 30,534 30,317 -9.55%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 26,081 24,798 25,653 29,424 31,633 30,534 30,317 -9.55%
NOSH 42,067 42,031 42,055 42,035 43,333 41,827 42,107 -0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.73% -5.75% -22.53% -6.44% -0.20% 1.88% -4.57% -
ROE 3.35% -3.25% -14.28% -4.00% -0.12% 1.27% -2.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 36.29 33.39 38.66 43.47 45.04 49.51 44.65 -12.91%
EPS 2.08 -1.92 -8.71 -2.80 -0.09 0.93 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.59 0.61 0.70 0.73 0.73 0.72 -9.49%
Adjusted Per Share Value based on latest NOSH - 42,035
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 36.44 33.50 38.81 43.61 46.58 49.42 44.87 -12.96%
EPS 2.09 -1.93 -8.74 -2.81 -0.09 0.93 -2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6225 0.5918 0.6122 0.7022 0.7549 0.7287 0.7235 -9.54%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.40 0.39 0.42 0.44 0.28 0.55 0.38 -
P/RPS 1.10 1.17 1.09 1.01 0.62 1.11 0.85 18.77%
P/EPS 19.23 -20.31 -4.82 -15.71 -311.11 59.14 -18.63 -
EY 5.20 -4.92 -20.74 -6.36 -0.32 1.69 -5.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.69 0.63 0.38 0.75 0.53 14.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 18/05/09 27/02/09 24/11/08 25/08/08 12/05/08 25/02/08 -
Price 0.45 0.40 0.39 0.44 0.35 0.33 0.47 -
P/RPS 1.24 1.20 1.01 1.01 0.78 0.67 1.05 11.73%
P/EPS 21.63 -20.83 -4.48 -15.71 -388.89 35.48 -23.04 -
EY 4.62 -4.80 -22.33 -6.36 -0.26 2.82 -4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.64 0.63 0.48 0.45 0.65 8.05%

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