[MAYPAK] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -97.03%
YoY- 102.21%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 18,653 16,616 16,197 16,096 15,267 14,035 16,260 9.61%
PBT -717 706 477 26 875 -807 -3,663 -66.38%
Tax 0 0 0 0 0 0 0 -
NP -717 706 477 26 875 -807 -3,663 -66.38%
-
NP to SH -717 706 477 26 875 -807 -3,663 -66.38%
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 19,370 15,910 15,720 16,070 14,392 14,842 19,923 -1.86%
-
Net Worth 26,415 26,895 26,593 26,866 26,081 24,798 25,653 1.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 26,415 26,895 26,593 26,866 26,081 24,798 25,653 1.97%
NOSH 41,929 42,023 42,212 43,333 42,067 42,031 42,055 -0.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -3.84% 4.25% 2.94% 0.16% 5.73% -5.75% -22.53% -
ROE -2.71% 2.63% 1.79% 0.10% 3.35% -3.25% -14.28% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.49 39.54 38.37 37.14 36.29 33.39 38.66 9.84%
EPS -1.71 1.68 1.13 0.06 2.08 -1.92 -8.71 -66.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.63 0.62 0.62 0.59 0.61 2.18%
Adjusted Per Share Value based on latest NOSH - 43,333
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.52 39.65 38.66 38.41 36.44 33.50 38.81 9.61%
EPS -1.71 1.68 1.14 0.06 2.09 -1.93 -8.74 -66.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6304 0.6419 0.6347 0.6412 0.6225 0.5918 0.6122 1.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.32 0.39 0.43 0.45 0.40 0.39 0.42 -
P/RPS 0.72 0.99 1.12 1.21 1.10 1.17 1.09 -24.21%
P/EPS -18.71 23.21 38.05 750.00 19.23 -20.31 -4.82 147.60%
EY -5.34 4.31 2.63 0.13 5.20 -4.92 -20.74 -59.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.68 0.73 0.65 0.66 0.69 -18.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 18/05/09 27/02/09 -
Price 0.44 0.50 0.43 0.44 0.45 0.40 0.39 -
P/RPS 0.99 1.26 1.12 1.18 1.24 1.20 1.01 -1.32%
P/EPS -25.73 29.76 38.05 733.33 21.63 -20.83 -4.48 221.73%
EY -3.89 3.36 2.63 0.14 4.62 -4.80 -22.33 -68.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.68 0.71 0.73 0.68 0.64 6.17%

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