[MAYPAK] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 23.1%
YoY- -10.93%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 74,759 77,300 76,381 74,252 70,894 68,088 67,259 7.26%
PBT -4,490 -1,686 -1,944 -3,249 -4,225 -3,810 -3,764 12.41%
Tax 0 0 0 0 0 0 0 -
NP -4,490 -1,686 -1,944 -3,249 -4,225 -3,810 -3,764 12.41%
-
NP to SH -4,490 -1,686 -1,944 -3,249 -4,225 -3,810 -3,764 12.41%
-
Tax Rate - - - - - - - -
Total Cost 79,249 78,986 78,325 77,501 75,119 71,898 71,023 7.54%
-
Net Worth 25,653 29,424 31,633 30,534 30,317 31,140 32,339 -14.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 25,653 29,424 31,633 30,534 30,317 31,140 32,339 -14.24%
NOSH 42,055 42,035 43,333 41,827 42,107 42,082 41,999 0.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -6.01% -2.18% -2.55% -4.38% -5.96% -5.60% -5.60% -
ROE -17.50% -5.73% -6.15% -10.64% -13.94% -12.23% -11.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 177.76 183.89 176.26 177.52 168.36 161.80 160.14 7.17%
EPS -10.68 -4.01 -4.49 -7.77 -10.03 -9.05 -8.96 12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.70 0.73 0.73 0.72 0.74 0.77 -14.32%
Adjusted Per Share Value based on latest NOSH - 41,827
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 178.42 184.48 182.29 177.21 169.19 162.50 160.52 7.26%
EPS -10.72 -4.02 -4.64 -7.75 -10.08 -9.09 -8.98 12.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6122 0.7022 0.7549 0.7287 0.7235 0.7432 0.7718 -14.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.42 0.44 0.28 0.55 0.38 0.46 0.43 -
P/RPS 0.24 0.24 0.16 0.31 0.23 0.28 0.27 -7.51%
P/EPS -3.93 -10.97 -6.24 -7.08 -3.79 -5.08 -4.80 -12.42%
EY -25.42 -9.12 -16.02 -14.12 -26.40 -19.68 -20.84 14.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 0.38 0.75 0.53 0.62 0.56 14.85%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 25/08/08 12/05/08 25/02/08 27/11/07 20/08/07 -
Price 0.39 0.44 0.35 0.33 0.47 0.40 0.46 -
P/RPS 0.22 0.24 0.20 0.19 0.28 0.25 0.29 -16.75%
P/EPS -3.65 -10.97 -7.80 -4.25 -4.68 -4.42 -5.13 -20.21%
EY -27.38 -9.12 -12.82 -23.54 -21.35 -22.63 -19.48 25.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.48 0.45 0.65 0.54 0.60 4.37%

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