[MAYPAK] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -161.83%
YoY- -243.23%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 22,348 21,901 20,637 21,966 21,868 22,382 21,005 4.22%
PBT -2,628 430 -1,178 -4,184 -1,598 -497 -1,319 58.40%
Tax 0 0 0 0 0 0 0 -
NP -2,628 430 -1,178 -4,184 -1,598 -497 -1,319 58.40%
-
NP to SH -2,628 430 -1,178 -4,184 -1,598 -497 -1,319 58.40%
-
Tax Rate - 0.00% - - - - - -
Total Cost 24,976 21,471 21,815 26,150 23,466 22,879 22,324 7.77%
-
Net Worth 20,603 23,186 22,718 23,968 28,175 29,904 30,244 -22.59%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 20,603 23,186 22,718 23,968 28,175 29,904 30,244 -22.59%
NOSH 42,048 42,156 42,071 42,050 42,052 42,118 42,006 0.06%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -11.76% 1.96% -5.71% -19.05% -7.31% -2.22% -6.28% -
ROE -12.76% 1.85% -5.19% -17.46% -5.67% -1.66% -4.36% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 53.15 51.95 49.05 52.24 52.00 53.14 50.00 4.16%
EPS -6.25 1.02 -2.80 -9.95 -3.80 -1.18 -3.14 58.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.55 0.54 0.57 0.67 0.71 0.72 -22.64%
Adjusted Per Share Value based on latest NOSH - 42,050
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 53.33 52.27 49.25 52.42 52.19 53.42 50.13 4.21%
EPS -6.27 1.03 -2.81 -9.99 -3.81 -1.19 -3.15 58.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4917 0.5534 0.5422 0.572 0.6724 0.7137 0.7218 -22.59%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.51 0.38 0.465 0.40 0.35 0.38 0.32 -
P/RPS 0.96 0.73 0.95 0.77 0.67 0.72 0.64 31.06%
P/EPS -8.16 37.25 -16.61 -4.02 -9.21 -32.20 -10.19 -13.77%
EY -12.25 2.68 -6.02 -24.87 -10.86 -3.11 -9.81 15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.69 0.86 0.70 0.52 0.54 0.44 77.53%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 23/05/16 23/02/16 23/11/15 24/08/15 15/05/15 23/02/15 -
Price 0.48 0.495 0.40 0.44 0.36 0.38 0.40 -
P/RPS 0.90 0.95 0.82 0.84 0.69 0.72 0.80 8.17%
P/EPS -7.68 48.53 -14.29 -4.42 -9.47 -32.20 -12.74 -28.66%
EY -13.02 2.06 -7.00 -22.61 -10.56 -3.11 -7.85 40.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.90 0.74 0.77 0.54 0.54 0.56 45.26%

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