[MAYPAK] QoQ Quarter Result on 31-Dec-2003 [#4]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 299.22%
YoY- -48.5%
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 18,893 16,399 13,457 13,237 16,246 15,250 13,410 25.59%
PBT -33 -847 -119 -1,204 -429 -871 -40 -12.00%
Tax 0 0 0 1,461 300 100 0 -
NP -33 -847 -119 257 -129 -771 -40 -12.00%
-
NP to SH -33 -847 -119 257 -129 -771 -40 -12.00%
-
Tax Rate - - - - - - - -
Total Cost 18,926 17,246 13,576 12,980 16,375 16,021 13,450 25.49%
-
Net Worth 41,662 43,403 45,049 41,889 21,069 34,033 34,947 12.39%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 628 - - - -
Div Payout % - - - 244.49% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 41,662 43,403 45,049 41,889 21,069 34,033 34,947 12.39%
NOSH 41,250 42,139 42,499 41,889 21,069 21,008 21,052 56.39%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.17% -5.16% -0.88% 1.94% -0.79% -5.06% -0.30% -
ROE -0.08% -1.95% -0.26% 0.61% -0.61% -2.27% -0.11% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 45.80 38.92 31.66 31.60 77.11 72.59 63.70 -19.69%
EPS -0.08 -2.01 -0.28 0.61 -0.37 -3.67 -0.19 -43.73%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.01 1.03 1.06 1.00 1.00 1.62 1.66 -28.13%
Adjusted Per Share Value based on latest NOSH - 41,889
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 45.09 39.14 32.12 31.59 38.77 36.39 32.00 25.60%
EPS -0.08 -2.02 -0.28 0.61 -0.31 -1.84 -0.10 -13.78%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.9943 1.0358 1.0751 0.9997 0.5028 0.8122 0.834 12.39%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.65 0.70 0.90 0.88 1.15 1.10 1.26 -
P/RPS 1.42 1.80 2.84 2.78 1.49 1.52 1.98 -19.83%
P/EPS -812.50 -34.83 -321.43 143.44 -187.83 -29.97 -663.16 14.45%
EY -0.12 -2.87 -0.31 0.70 -0.53 -3.34 -0.15 -13.78%
DY 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.85 0.88 1.15 0.68 0.76 -10.79%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 26/08/04 25/05/04 26/02/04 21/11/03 28/08/03 30/05/03 -
Price 0.65 0.70 0.68 0.90 0.88 1.23 0.91 -
P/RPS 1.42 1.80 2.15 2.85 1.14 1.69 1.43 -0.46%
P/EPS -812.50 -34.83 -242.86 146.70 -143.73 -33.51 -478.95 42.10%
EY -0.12 -2.87 -0.41 0.68 -0.70 -2.98 -0.21 -31.06%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.64 0.90 0.88 0.76 0.55 10.60%

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