[MAYPAK] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -171.1%
YoY- -113.34%
Quarter Report
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 65,746 65,901 63,927 64,681 65,815 66,185 67,562 -1.79%
PBT 1,457 -2,595 -1,753 -278 391 -376 492 105.81%
Tax 0 0 0 0 0 0 0 -
NP 1,457 -2,595 -1,753 -278 391 -376 492 105.81%
-
NP to SH 1,457 -2,595 -1,753 -278 391 -376 492 105.81%
-
Tax Rate 0.00% - - - 0.00% - 0.00% -
Total Cost 64,289 68,496 65,680 64,959 65,424 66,561 67,070 -2.77%
-
Net Worth 28,581 23,097 24,823 26,311 26,945 25,681 26,415 5.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 28,581 23,097 24,823 26,311 26,945 25,681 26,415 5.37%
NOSH 42,031 41,995 42,072 41,111 42,101 42,100 41,929 0.16%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.22% -3.94% -2.74% -0.43% 0.59% -0.57% 0.73% -
ROE 5.10% -11.24% -7.06% -1.06% 1.45% -1.46% 1.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 156.42 156.93 151.94 157.33 156.32 157.21 161.13 -1.95%
EPS 3.47 -6.18 -4.17 -0.68 0.93 -0.89 1.17 106.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.55 0.59 0.64 0.64 0.61 0.63 5.20%
Adjusted Per Share Value based on latest NOSH - 41,111
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 156.91 157.28 152.57 154.36 157.07 157.95 161.24 -1.79%
EPS 3.48 -6.19 -4.18 -0.66 0.93 -0.90 1.17 106.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6821 0.5512 0.5924 0.6279 0.6431 0.6129 0.6304 5.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.33 0.30 0.26 0.32 0.35 0.39 0.32 -
P/RPS 0.21 0.19 0.17 0.20 0.22 0.25 0.20 3.29%
P/EPS 9.52 -4.85 -6.24 -47.32 37.69 -43.67 27.27 -50.32%
EY 10.50 -20.60 -16.03 -2.11 2.65 -2.29 3.67 101.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.44 0.50 0.55 0.64 0.51 -2.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 21/11/11 23/08/11 23/05/11 22/02/11 22/11/10 23/08/10 -
Price 0.31 0.30 0.22 0.28 0.34 0.36 0.44 -
P/RPS 0.20 0.19 0.14 0.18 0.22 0.23 0.27 -18.08%
P/EPS 8.94 -4.85 -5.28 -41.41 36.61 -40.31 37.50 -61.45%
EY 11.18 -20.60 -18.94 -2.42 2.73 -2.48 2.67 159.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.37 0.44 0.53 0.59 0.70 -24.35%

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