[MAYPAK] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -30.22%
YoY- -93.52%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 67,259 66,609 65,130 65,094 66,145 68,075 70,640 -3.22%
PBT -3,764 -2,929 -2,960 -4,648 -3,812 -3,384 -3,335 8.42%
Tax 0 0 0 197 394 591 591 -
NP -3,764 -2,929 -2,960 -4,451 -3,418 -2,793 -2,744 23.52%
-
NP to SH -3,764 -2,929 -2,960 -4,451 -3,418 -2,793 -2,744 23.52%
-
Tax Rate - - - - - - - -
Total Cost 71,023 69,538 68,090 69,545 69,563 70,868 73,384 -2.16%
-
Net Worth 32,339 33,962 34,347 34,935 36,176 36,575 37,425 -9.30%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 32,339 33,962 34,347 34,935 36,176 36,575 37,425 -9.30%
NOSH 41,999 41,928 41,886 42,090 42,066 42,040 42,051 -0.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.60% -4.40% -4.54% -6.84% -5.17% -4.10% -3.88% -
ROE -11.64% -8.62% -8.62% -12.74% -9.45% -7.64% -7.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 160.14 158.86 155.49 154.65 157.24 161.93 167.99 -3.14%
EPS -8.96 -6.99 -7.07 -10.57 -8.13 -6.64 -6.53 23.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.81 0.82 0.83 0.86 0.87 0.89 -9.22%
Adjusted Per Share Value based on latest NOSH - 42,090
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 160.52 158.97 155.44 155.35 157.86 162.46 168.59 -3.22%
EPS -8.98 -6.99 -7.06 -10.62 -8.16 -6.67 -6.55 23.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7718 0.8105 0.8197 0.8338 0.8634 0.8729 0.8932 -9.30%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.43 0.44 0.50 0.47 0.50 0.46 0.34 -
P/RPS 0.27 0.28 0.32 0.30 0.32 0.28 0.20 22.21%
P/EPS -4.80 -6.30 -7.08 -4.44 -6.15 -6.92 -5.21 -5.33%
EY -20.84 -15.88 -14.13 -22.50 -16.25 -14.44 -19.19 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.61 0.57 0.58 0.53 0.38 29.59%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 22/05/07 22/02/07 30/11/06 24/08/06 23/05/06 27/02/06 -
Price 0.46 0.47 0.68 0.46 0.47 0.49 0.40 -
P/RPS 0.29 0.30 0.44 0.30 0.30 0.30 0.24 13.48%
P/EPS -5.13 -6.73 -9.62 -4.35 -5.78 -7.38 -6.13 -11.22%
EY -19.48 -14.86 -10.39 -22.99 -17.29 -13.56 -16.31 12.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.83 0.55 0.55 0.56 0.45 21.20%

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