[MAYPAK] QoQ Quarter Result on 31-Mar-2015 [#1]

Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 62.32%
YoY- -270.9%
Quarter Report
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 20,637 21,966 21,868 22,382 21,005 18,302 20,682 -0.14%
PBT -1,178 -4,184 -1,598 -497 -1,319 -1,219 -674 44.94%
Tax 0 0 0 0 0 0 0 -
NP -1,178 -4,184 -1,598 -497 -1,319 -1,219 -674 44.94%
-
NP to SH -1,178 -4,184 -1,598 -497 -1,319 -1,219 -674 44.94%
-
Tax Rate - - - - - - - -
Total Cost 21,815 26,150 23,466 22,879 22,324 19,521 21,356 1.42%
-
Net Worth 22,718 23,968 28,175 29,904 30,244 31,525 32,857 -21.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 22,718 23,968 28,175 29,904 30,244 31,525 32,857 -21.75%
NOSH 42,071 42,050 42,052 42,118 42,006 42,034 42,124 -0.08%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.71% -19.05% -7.31% -2.22% -6.28% -6.66% -3.26% -
ROE -5.19% -17.46% -5.67% -1.66% -4.36% -3.87% -2.05% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 49.05 52.24 52.00 53.14 50.00 43.54 49.10 -0.06%
EPS -2.80 -9.95 -3.80 -1.18 -3.14 -2.90 -1.60 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.57 0.67 0.71 0.72 0.75 0.78 -21.68%
Adjusted Per Share Value based on latest NOSH - 42,118
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 49.25 52.42 52.19 53.42 50.13 43.68 49.36 -0.14%
EPS -2.81 -9.99 -3.81 -1.19 -3.15 -2.91 -1.61 44.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5422 0.572 0.6724 0.7137 0.7218 0.7524 0.7842 -21.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.465 0.40 0.35 0.38 0.32 0.45 0.47 -
P/RPS 0.95 0.77 0.67 0.72 0.64 1.03 0.96 -0.69%
P/EPS -16.61 -4.02 -9.21 -32.20 -10.19 -15.52 -29.38 -31.55%
EY -6.02 -24.87 -10.86 -3.11 -9.81 -6.44 -3.40 46.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.70 0.52 0.54 0.44 0.60 0.60 27.04%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 23/11/15 24/08/15 15/05/15 23/02/15 24/11/14 22/08/14 -
Price 0.40 0.44 0.36 0.38 0.40 0.43 0.465 -
P/RPS 0.82 0.84 0.69 0.72 0.80 0.99 0.95 -9.32%
P/EPS -14.29 -4.42 -9.47 -32.20 -12.74 -14.83 -29.06 -37.61%
EY -7.00 -22.61 -10.56 -3.11 -7.85 -6.74 -3.44 60.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.54 0.54 0.56 0.57 0.60 14.96%

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