[MAYPAK] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -97.03%
YoY- -94.76%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 15,672 16,693 17,899 15,482 15,827 14,719 18,653 -10.93%
PBT 5,296 -1,684 -2,192 37 1,244 -842 -717 -
Tax 0 0 0 0 0 0 0 -
NP 5,296 -1,684 -2,192 37 1,244 -842 -717 -
-
NP to SH 5,296 -1,684 -2,192 37 1,244 -842 -717 -
-
Tax Rate 0.00% - - 0.00% 0.00% - - -
Total Cost 10,376 18,377 20,091 15,445 14,583 15,561 19,370 -33.96%
-
Net Worth 28,581 23,097 24,823 26,311 26,945 25,681 26,415 5.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 28,581 23,097 24,823 26,311 26,945 25,681 26,415 5.37%
NOSH 42,031 41,995 42,072 41,111 42,101 42,100 41,929 0.16%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 33.79% -10.09% -12.25% 0.24% 7.86% -5.72% -3.84% -
ROE 18.53% -7.29% -8.83% 0.14% 4.62% -3.28% -2.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 37.29 39.75 42.54 37.66 37.59 34.96 44.49 -11.07%
EPS 12.60 -4.01 -5.21 0.09 2.96 -2.00 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.55 0.59 0.64 0.64 0.61 0.63 5.20%
Adjusted Per Share Value based on latest NOSH - 41,111
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 37.40 39.84 42.72 36.95 37.77 35.13 44.52 -10.94%
EPS 12.64 -4.02 -5.23 0.09 2.97 -2.01 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6821 0.5512 0.5924 0.6279 0.6431 0.6129 0.6304 5.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.33 0.30 0.26 0.32 0.35 0.39 0.32 -
P/RPS 0.89 0.75 0.61 0.85 0.93 1.12 0.72 15.13%
P/EPS 2.62 -7.48 -4.99 355.56 11.85 -19.50 -18.71 -
EY 38.18 -13.37 -20.04 0.28 8.44 -5.13 -5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.44 0.50 0.55 0.64 0.51 -2.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 21/11/11 23/08/11 23/05/11 22/02/11 22/11/10 23/08/10 -
Price 0.31 0.30 0.22 0.28 0.34 0.36 0.44 -
P/RPS 0.83 0.75 0.52 0.74 0.90 1.03 0.99 -11.05%
P/EPS 2.46 -7.48 -4.22 311.11 11.51 -18.00 -25.73 -
EY 40.65 -13.37 -23.68 0.32 8.69 -5.56 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.37 0.44 0.53 0.59 0.70 -24.35%

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