[MAYPAK] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -48.5%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 70,641 65,459 58,143 58,143 59,997 59,424 55,753 3.51%
PBT -3,335 -2,172 -2,627 -2,627 3,194 2,183 2,380 -
Tax 787 2 1,861 1,861 -1,009 -914 -954 -
NP -2,548 -2,170 -766 -766 2,185 1,269 1,426 -
-
NP to SH -2,548 -2,170 -766 -766 2,185 1,269 1,426 -
-
Tax Rate - - - - 31.59% 41.87% 40.08% -
Total Cost 73,189 67,629 58,909 58,909 57,812 58,155 54,327 4.70%
-
Net Worth 37,429 40,792 43,818 43,818 34,278 32,565 31,758 2.82%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 631 631 420 420 - -
Div Payout % - - 0.00% 0.00% 19.25% 33.11% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 37,429 40,792 43,818 43,818 34,278 32,565 31,758 2.82%
NOSH 42,055 42,054 42,133 42,133 21,029 21,009 21,032 14.88%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -3.61% -3.32% -1.32% -1.32% 3.64% 2.14% 2.56% -
ROE -6.81% -5.32% -1.75% -1.75% 6.37% 3.90% 4.49% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 167.97 155.65 138.00 138.00 285.30 282.84 265.08 -9.89%
EPS -6.06 -5.16 -1.82 -1.82 10.39 6.04 6.78 -
DPS 0.00 0.00 1.50 1.50 2.00 2.00 0.00 -
NAPS 0.89 0.97 1.04 1.04 1.63 1.55 1.51 -10.49%
Adjusted Per Share Value based on latest NOSH - 41,889
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 168.59 156.22 138.76 138.76 143.19 141.82 133.06 3.51%
EPS -6.08 -5.18 -1.83 -1.83 5.21 3.03 3.40 -
DPS 0.00 0.00 1.51 1.51 1.00 1.00 0.00 -
NAPS 0.8933 0.9735 1.0458 1.0458 0.8181 0.7772 0.7579 2.82%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.34 0.71 0.88 0.88 1.38 1.26 1.85 -
P/RPS 0.20 0.46 0.64 0.64 0.48 0.45 0.70 -14.96%
P/EPS -5.61 -13.76 -48.40 -48.40 13.28 20.86 27.29 -
EY -17.82 -7.27 -2.07 -2.07 7.53 4.79 3.66 -
DY 0.00 0.00 1.70 1.70 1.45 1.59 0.00 -
P/NAPS 0.38 0.73 0.85 0.85 0.85 0.81 1.23 -14.04%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/06 22/02/05 23/11/04 23/11/04 27/02/03 21/02/02 22/02/01 -
Price 0.40 0.70 0.65 0.65 1.30 1.40 1.77 -
P/RPS 0.24 0.45 0.47 0.47 0.46 0.49 0.67 -13.29%
P/EPS -6.60 -13.57 -35.75 -35.75 12.51 23.18 26.11 -
EY -15.15 -7.37 -2.80 -2.80 7.99 4.31 3.83 -
DY 0.00 0.00 2.31 2.31 1.54 1.43 0.00 -
P/NAPS 0.45 0.72 0.63 0.63 0.80 0.90 1.17 -12.93%

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