[MAYPAK] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 12.43%
YoY- -76.06%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 86,793 86,852 86,372 86,853 87,221 83,557 82,371 3.53%
PBT -3,971 -7,560 -6,530 -7,457 -7,598 -4,633 -3,709 4.64%
Tax 0 0 0 0 0 0 0 -
NP -3,971 -7,560 -6,530 -7,457 -7,598 -4,633 -3,709 4.64%
-
NP to SH -3,971 -7,560 -6,530 -7,457 -7,598 -4,633 -3,709 4.64%
-
Tax Rate - - - - - - - -
Total Cost 90,764 94,412 92,902 94,310 94,819 88,190 86,080 3.58%
-
Net Worth 52,376 20,603 23,186 22,718 23,968 28,175 29,904 45.15%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 52,376 20,603 23,186 22,718 23,968 28,175 29,904 45.15%
NOSH 41,901 42,048 42,156 42,071 42,050 42,052 42,118 -0.34%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -4.58% -8.70% -7.56% -8.59% -8.71% -5.54% -4.50% -
ROE -7.58% -36.69% -28.16% -32.82% -31.70% -16.44% -12.40% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 207.14 206.55 204.88 206.44 207.42 198.70 195.57 3.89%
EPS -9.48 -17.98 -15.49 -17.72 -18.07 -11.02 -8.81 4.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 0.49 0.55 0.54 0.57 0.67 0.71 45.65%
Adjusted Per Share Value based on latest NOSH - 42,156
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 207.14 207.28 206.13 207.28 208.16 199.41 196.58 3.54%
EPS -9.48 -18.04 -15.58 -17.80 -18.13 -11.06 -8.85 4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 0.4917 0.5534 0.5422 0.572 0.6724 0.7137 45.15%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.645 0.51 0.38 0.465 0.40 0.35 0.38 -
P/RPS 0.31 0.25 0.19 0.23 0.19 0.18 0.19 38.46%
P/EPS -6.81 -2.84 -2.45 -2.62 -2.21 -3.18 -4.32 35.33%
EY -14.69 -35.25 -40.76 -38.12 -45.17 -31.48 -23.17 -26.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.04 0.69 0.86 0.70 0.52 0.54 -2.47%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 14/11/16 22/08/16 23/05/16 23/02/16 23/11/15 24/08/15 15/05/15 -
Price 1.00 0.48 0.495 0.40 0.44 0.36 0.38 -
P/RPS 0.48 0.23 0.24 0.19 0.21 0.18 0.19 85.17%
P/EPS -10.55 -2.67 -3.20 -2.26 -2.44 -3.27 -4.32 81.05%
EY -9.48 -37.46 -31.29 -44.31 -41.07 -30.60 -23.17 -44.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.98 0.90 0.74 0.77 0.54 0.54 29.86%

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