[MAYPAK] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -37.56%
YoY- -49.58%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 88,498 88,500 83,486 73,160 75,802 66,762 70,538 3.84%
PBT -4,398 -4,190 -1,616 1,084 2,150 -4,310 -20 145.47%
Tax 0 0 0 0 0 0 0 -
NP -4,398 -4,190 -1,616 1,084 2,150 -4,310 -20 145.47%
-
NP to SH -4,398 -4,190 -1,616 1,084 2,150 -4,310 -20 145.47%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 92,896 92,690 85,102 72,076 73,652 71,072 70,558 4.68%
-
Net Worth 20,602 28,185 32,824 35,293 29,394 24,784 31,500 -6.82%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 20,602 28,185 32,824 35,293 29,394 24,784 31,500 -6.82%
NOSH 42,045 42,068 42,083 42,015 41,992 42,007 50,000 -2.84%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -4.97% -4.73% -1.94% 1.48% 2.84% -6.46% -0.03% -
ROE -21.35% -14.87% -4.92% 3.07% 7.31% -17.39% -0.06% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 210.48 210.37 198.38 174.13 180.51 158.93 141.08 6.88%
EPS -10.46 -9.96 -3.84 2.58 5.12 -10.26 -0.04 152.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.67 0.78 0.84 0.70 0.59 0.63 -4.09%
Adjusted Per Share Value based on latest NOSH - 41,538
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 211.21 211.21 199.24 174.60 180.91 159.33 168.34 3.84%
EPS -10.50 -10.00 -3.86 2.59 5.13 -10.29 -0.05 143.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4917 0.6727 0.7834 0.8423 0.7015 0.5915 0.7518 -6.82%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.51 0.35 0.47 0.545 0.32 0.26 0.32 -
P/RPS 0.24 0.17 0.24 0.31 0.18 0.16 0.23 0.71%
P/EPS -4.88 -3.51 -12.24 21.12 6.25 -2.53 -800.00 -57.22%
EY -20.51 -28.46 -8.17 4.73 16.00 -39.46 -0.13 132.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.52 0.60 0.65 0.46 0.44 0.51 12.59%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 22/08/14 19/08/13 27/08/12 23/08/11 23/08/10 -
Price 0.48 0.36 0.465 0.49 0.34 0.22 0.44 -
P/RPS 0.23 0.17 0.23 0.28 0.19 0.14 0.31 -4.84%
P/EPS -4.59 -3.61 -12.11 18.99 6.64 -2.14 -1,100.00 -59.84%
EY -21.79 -27.67 -8.26 5.27 15.06 -46.64 -0.09 149.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.54 0.60 0.58 0.49 0.37 0.70 5.76%

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