[MAYPAK] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -22.38%
YoY- -72.89%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 66,609 65,130 65,094 66,145 68,075 70,640 71,391 -4.52%
PBT -2,929 -2,960 -4,648 -3,812 -3,384 -3,335 -2,876 1.22%
Tax 0 0 197 394 591 591 576 -
NP -2,929 -2,960 -4,451 -3,418 -2,793 -2,744 -2,300 17.50%
-
NP to SH -2,929 -2,960 -4,451 -3,418 -2,793 -2,744 -2,300 17.50%
-
Tax Rate - - - - - - - -
Total Cost 69,538 68,090 69,545 69,563 70,868 73,384 73,691 -3.79%
-
Net Worth 33,962 34,347 34,935 36,176 36,575 37,425 39,380 -9.40%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 33,962 34,347 34,935 36,176 36,575 37,425 39,380 -9.40%
NOSH 41,928 41,886 42,090 42,066 42,040 42,051 41,893 0.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -4.40% -4.54% -6.84% -5.17% -4.10% -3.88% -3.22% -
ROE -8.62% -8.62% -12.74% -9.45% -7.64% -7.33% -5.84% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 158.86 155.49 154.65 157.24 161.93 167.99 170.41 -4.57%
EPS -6.99 -7.07 -10.57 -8.13 -6.64 -6.53 -5.49 17.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.83 0.86 0.87 0.89 0.94 -9.45%
Adjusted Per Share Value based on latest NOSH - 42,066
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 158.97 155.44 155.35 157.86 162.46 168.59 170.38 -4.51%
EPS -6.99 -7.06 -10.62 -8.16 -6.67 -6.55 -5.49 17.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8105 0.8197 0.8338 0.8634 0.8729 0.8932 0.9398 -9.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.44 0.50 0.47 0.50 0.46 0.34 0.39 -
P/RPS 0.28 0.32 0.30 0.32 0.28 0.20 0.23 14.02%
P/EPS -6.30 -7.08 -4.44 -6.15 -6.92 -5.21 -7.10 -7.66%
EY -15.88 -14.13 -22.50 -16.25 -14.44 -19.19 -14.08 8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.57 0.58 0.53 0.38 0.41 20.17%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 22/02/07 30/11/06 24/08/06 23/05/06 27/02/06 22/11/05 -
Price 0.47 0.68 0.46 0.47 0.49 0.40 0.44 -
P/RPS 0.30 0.44 0.30 0.30 0.30 0.24 0.26 10.01%
P/EPS -6.73 -9.62 -4.35 -5.78 -7.38 -6.13 -8.01 -10.96%
EY -14.86 -10.39 -22.99 -17.29 -13.56 -16.31 -12.48 12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.83 0.55 0.55 0.56 0.45 0.47 15.06%

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