[MAYPAK] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 48.01%
YoY- 187.48%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,827 14,719 18,653 16,616 16,197 16,096 15,267 2.42%
PBT 1,244 -842 -717 706 477 26 875 26.35%
Tax 0 0 0 0 0 0 0 -
NP 1,244 -842 -717 706 477 26 875 26.35%
-
NP to SH 1,244 -842 -717 706 477 26 875 26.35%
-
Tax Rate 0.00% - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 14,583 15,561 19,370 15,910 15,720 16,070 14,392 0.88%
-
Net Worth 26,945 25,681 26,415 26,895 26,593 26,866 26,081 2.19%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 26,945 25,681 26,415 26,895 26,593 26,866 26,081 2.19%
NOSH 42,101 42,100 41,929 42,023 42,212 43,333 42,067 0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.86% -5.72% -3.84% 4.25% 2.94% 0.16% 5.73% -
ROE 4.62% -3.28% -2.71% 2.63% 1.79% 0.10% 3.35% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.59 34.96 44.49 39.54 38.37 37.14 36.29 2.36%
EPS 2.96 -2.00 -1.71 1.68 1.13 0.06 2.08 26.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.63 0.64 0.63 0.62 0.62 2.13%
Adjusted Per Share Value based on latest NOSH - 42,023
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.77 35.13 44.52 39.65 38.66 38.41 36.44 2.41%
EPS 2.97 -2.01 -1.71 1.68 1.14 0.06 2.09 26.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6431 0.6129 0.6304 0.6419 0.6347 0.6412 0.6225 2.18%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.35 0.39 0.32 0.39 0.43 0.45 0.40 -
P/RPS 0.93 1.12 0.72 0.99 1.12 1.21 1.10 -10.56%
P/EPS 11.85 -19.50 -18.71 23.21 38.05 750.00 19.23 -27.52%
EY 8.44 -5.13 -5.34 4.31 2.63 0.13 5.20 37.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.51 0.61 0.68 0.73 0.65 -10.51%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 22/11/10 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 -
Price 0.34 0.36 0.44 0.50 0.43 0.44 0.45 -
P/RPS 0.90 1.03 0.99 1.26 1.12 1.18 1.24 -19.18%
P/EPS 11.51 -18.00 -25.73 29.76 38.05 733.33 21.63 -34.25%
EY 8.69 -5.56 -3.89 3.36 2.63 0.14 4.62 52.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.70 0.78 0.68 0.71 0.73 -19.17%

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