[MAYPAK] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -119.9%
YoY- -109.5%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 81,593 80,191 76,430 74,346 73,712 74,589 75,033 5.76%
PBT -2,589 -1,807 -1,239 -1,123 5,642 5,029 6,175 -
Tax 0 0 0 0 0 0 0 -
NP -2,589 -1,807 -1,239 -1,123 5,642 5,029 6,175 -
-
NP to SH -2,589 -1,807 -1,239 -1,123 5,642 5,029 6,175 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 84,182 81,998 77,669 75,469 68,070 69,560 68,858 14.37%
-
Net Worth 32,857 33,500 33,657 34,019 34,892 35,394 35,099 -4.31%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 32,857 33,500 33,657 34,019 34,892 35,394 35,099 -4.31%
NOSH 42,124 41,875 42,072 41,999 41,538 42,135 42,289 -0.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -3.17% -2.25% -1.62% -1.51% 7.65% 6.74% 8.23% -
ROE -7.88% -5.39% -3.68% -3.30% 16.17% 14.21% 17.59% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 193.69 191.50 181.66 177.01 177.45 177.02 177.43 6.03%
EPS -6.15 -4.32 -2.94 -2.67 13.58 11.94 14.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.80 0.81 0.84 0.84 0.83 -4.06%
Adjusted Per Share Value based on latest NOSH - 41,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 194.73 191.38 182.40 177.43 175.92 178.01 179.07 5.76%
EPS -6.18 -4.31 -2.96 -2.68 13.46 12.00 14.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7842 0.7995 0.8033 0.8119 0.8327 0.8447 0.8377 -4.31%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.47 0.465 0.43 0.375 0.545 0.38 0.47 -
P/RPS 0.24 0.24 0.24 0.21 0.31 0.21 0.26 -5.21%
P/EPS -7.65 -10.78 -14.60 -14.02 4.01 3.18 3.22 -
EY -13.08 -9.28 -6.85 -7.13 24.92 31.41 31.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.54 0.46 0.65 0.45 0.57 3.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 26/05/14 17/02/14 25/11/13 19/08/13 20/05/13 25/02/13 -
Price 0.465 0.49 0.57 0.51 0.49 0.44 0.36 -
P/RPS 0.24 0.26 0.31 0.29 0.28 0.25 0.20 12.96%
P/EPS -7.57 -11.36 -19.36 -19.07 3.61 3.69 2.47 -
EY -13.22 -8.81 -5.17 -5.24 27.72 27.13 40.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.71 0.63 0.58 0.52 0.43 24.94%

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