[MAYPAK] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 104.21%
YoY- -80.57%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 75,802 66,762 70,538 58,604 80,452 69,478 65,222 2.53%
PBT 2,150 -4,310 -20 136 700 -3,860 -2,254 -
Tax 0 0 0 0 0 0 0 -
NP 2,150 -4,310 -20 136 700 -3,860 -2,254 -
-
NP to SH 2,150 -4,310 -20 136 700 -3,860 -2,254 -
-
Tax Rate 0.00% - - 0.00% 0.00% - - -
Total Cost 73,652 71,072 70,558 58,468 79,752 73,338 67,476 1.46%
-
Net Worth 29,394 24,784 31,500 26,350 30,783 32,376 36,164 -3.39%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 29,394 24,784 31,500 26,350 30,783 32,376 36,164 -3.39%
NOSH 41,992 42,007 50,000 42,500 42,168 42,047 42,052 -0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.84% -6.46% -0.03% 0.23% 0.87% -5.56% -3.46% -
ROE 7.31% -17.39% -0.06% 0.52% 2.27% -11.92% -6.23% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 180.51 158.93 141.08 137.89 190.79 165.24 155.10 2.55%
EPS 5.12 -10.26 -0.04 0.32 1.66 -9.18 -5.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.59 0.63 0.62 0.73 0.77 0.86 -3.36%
Adjusted Per Share Value based on latest NOSH - 42,067
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 180.91 159.33 168.34 139.86 192.00 165.81 155.66 2.53%
EPS 5.13 -10.29 -0.05 0.32 1.67 -9.21 -5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7015 0.5915 0.7518 0.6289 0.7347 0.7727 0.8631 -3.39%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.32 0.26 0.32 0.40 0.28 0.43 0.50 -
P/RPS 0.18 0.16 0.23 0.29 0.15 0.26 0.32 -9.13%
P/EPS 6.25 -2.53 -800.00 125.00 16.87 -4.68 -9.33 -
EY 16.00 -39.46 -0.13 0.80 5.93 -21.35 -10.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.51 0.65 0.38 0.56 0.58 -3.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 23/08/11 23/08/10 24/08/09 25/08/08 20/08/07 24/08/06 -
Price 0.34 0.22 0.44 0.45 0.35 0.46 0.47 -
P/RPS 0.19 0.14 0.31 0.33 0.18 0.28 0.30 -7.32%
P/EPS 6.64 -2.14 -1,100.00 140.63 21.08 -5.01 -8.77 -
EY 15.06 -46.64 -0.09 0.71 4.74 -19.96 -11.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.70 0.73 0.48 0.60 0.55 -1.90%

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