[MAYPAK] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.89%
YoY- -42.74%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 77,300 76,381 74,252 70,894 68,088 67,259 66,609 10.40%
PBT -1,686 -1,944 -3,249 -4,225 -3,810 -3,764 -2,929 -30.73%
Tax 0 0 0 0 0 0 0 -
NP -1,686 -1,944 -3,249 -4,225 -3,810 -3,764 -2,929 -30.73%
-
NP to SH -1,686 -1,944 -3,249 -4,225 -3,810 -3,764 -2,929 -30.73%
-
Tax Rate - - - - - - - -
Total Cost 78,986 78,325 77,501 75,119 71,898 71,023 69,538 8.83%
-
Net Worth 29,424 31,633 30,534 30,317 31,140 32,339 33,962 -9.09%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 29,424 31,633 30,534 30,317 31,140 32,339 33,962 -9.09%
NOSH 42,035 43,333 41,827 42,107 42,082 41,999 41,928 0.16%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -2.18% -2.55% -4.38% -5.96% -5.60% -5.60% -4.40% -
ROE -5.73% -6.15% -10.64% -13.94% -12.23% -11.64% -8.62% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 183.89 176.26 177.52 168.36 161.80 160.14 158.86 10.21%
EPS -4.01 -4.49 -7.77 -10.03 -9.05 -8.96 -6.99 -30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.73 0.73 0.72 0.74 0.77 0.81 -9.24%
Adjusted Per Share Value based on latest NOSH - 42,107
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 184.48 182.29 177.21 169.19 162.50 160.52 158.97 10.40%
EPS -4.02 -4.64 -7.75 -10.08 -9.09 -8.98 -6.99 -30.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7022 0.7549 0.7287 0.7235 0.7432 0.7718 0.8105 -9.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.44 0.28 0.55 0.38 0.46 0.43 0.44 -
P/RPS 0.24 0.16 0.31 0.23 0.28 0.27 0.28 -9.74%
P/EPS -10.97 -6.24 -7.08 -3.79 -5.08 -4.80 -6.30 44.59%
EY -9.12 -16.02 -14.12 -26.40 -19.68 -20.84 -15.88 -30.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.38 0.75 0.53 0.62 0.56 0.54 10.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 12/05/08 25/02/08 27/11/07 20/08/07 22/05/07 -
Price 0.44 0.35 0.33 0.47 0.40 0.46 0.47 -
P/RPS 0.24 0.20 0.19 0.28 0.25 0.29 0.30 -13.78%
P/EPS -10.97 -7.80 -4.25 -4.68 -4.42 -5.13 -6.73 38.38%
EY -9.12 -12.82 -23.54 -21.35 -22.63 -19.48 -14.86 -27.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.45 0.65 0.54 0.60 0.58 5.65%

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