[MAYPAK] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -530.58%
YoY- -456.3%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 68,008 65,746 65,901 63,927 64,681 65,815 66,185 1.82%
PBT 3,000 1,457 -2,595 -1,753 -278 391 -376 -
Tax 0 0 0 0 0 0 0 -
NP 3,000 1,457 -2,595 -1,753 -278 391 -376 -
-
NP to SH 3,000 1,457 -2,595 -1,753 -278 391 -376 -
-
Tax Rate 0.00% 0.00% - - - 0.00% - -
Total Cost 65,008 64,289 68,496 65,680 64,959 65,424 66,561 -1.56%
-
Net Worth 30,255 28,581 23,097 24,823 26,311 26,945 25,681 11.53%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 30,255 28,581 23,097 24,823 26,311 26,945 25,681 11.53%
NOSH 42,021 42,031 41,995 42,072 41,111 42,101 42,100 -0.12%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.41% 2.22% -3.94% -2.74% -0.43% 0.59% -0.57% -
ROE 9.92% 5.10% -11.24% -7.06% -1.06% 1.45% -1.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 161.84 156.42 156.93 151.94 157.33 156.32 157.21 1.95%
EPS 7.14 3.47 -6.18 -4.17 -0.68 0.93 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.68 0.55 0.59 0.64 0.64 0.61 11.67%
Adjusted Per Share Value based on latest NOSH - 42,072
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 162.30 156.91 157.28 152.57 154.36 157.07 157.95 1.82%
EPS 7.16 3.48 -6.19 -4.18 -0.66 0.93 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7221 0.6821 0.5512 0.5924 0.6279 0.6431 0.6129 11.53%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.33 0.33 0.30 0.26 0.32 0.35 0.39 -
P/RPS 0.20 0.21 0.19 0.17 0.20 0.22 0.25 -13.81%
P/EPS 4.62 9.52 -4.85 -6.24 -47.32 37.69 -43.67 -
EY 21.63 10.50 -20.60 -16.03 -2.11 2.65 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.55 0.44 0.50 0.55 0.64 -19.74%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 20/02/12 21/11/11 23/08/11 23/05/11 22/02/11 22/11/10 -
Price 0.35 0.31 0.30 0.22 0.28 0.34 0.36 -
P/RPS 0.22 0.20 0.19 0.14 0.18 0.22 0.23 -2.91%
P/EPS 4.90 8.94 -4.85 -5.28 -41.41 36.61 -40.31 -
EY 20.40 11.18 -20.60 -18.94 -2.42 2.73 -2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.55 0.37 0.44 0.53 0.59 -11.63%

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