[MAYPAK] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -20.52%
YoY- 140.66%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 72,908 48,749 59,874 61,118 58,744 56,484 40,158 -0.63%
PBT -1,604 -632 -1,902 3,817 1,826 3,006 1,627 -
Tax 786 0 533 -1,568 -892 -974 -127 -
NP -817 -632 -1,369 2,249 934 2,032 1,500 -
-
NP to SH -817 -632 -1,369 2,249 934 2,032 1,500 -
-
Tax Rate - - - 41.08% 48.85% 32.40% 7.81% -
Total Cost 73,725 49,381 61,243 58,869 57,809 54,452 38,658 -0.68%
-
Net Worth 39,539 42,554 21,000 33,824 32,629 32,371 3,046,218 4.72%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 39,539 42,554 21,000 33,824 32,629 32,371 3,046,218 4.72%
NOSH 42,062 42,133 21,000 21,008 21,051 21,020 21,008 -0.73%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -1.12% -1.30% -2.29% 3.68% 1.59% 3.60% 3.74% -
ROE -2.07% -1.49% -6.52% 6.65% 2.86% 6.28% 0.05% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 173.33 115.70 285.12 290.92 279.06 268.71 191.15 0.10%
EPS -1.95 -1.50 -3.89 10.71 4.44 9.67 7.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.01 1.00 1.61 1.55 1.54 145.00 5.50%
Adjusted Per Share Value based on latest NOSH - 21,085
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 174.00 116.34 142.89 145.86 140.20 134.80 95.84 -0.63%
EPS -1.95 -1.51 -3.27 5.37 2.23 4.85 3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9436 1.0156 0.5012 0.8072 0.7787 0.7726 72.6997 4.72%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.39 0.65 1.15 1.21 1.10 1.60 0.00 -
P/RPS 0.23 0.56 0.40 0.42 0.39 0.60 0.00 -100.00%
P/EPS -20.07 -43.33 -17.64 11.30 24.77 16.55 0.00 -100.00%
EY -4.98 -2.31 -5.67 8.85 4.04 6.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 1.15 0.75 0.71 1.04 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/05 23/11/04 21/11/03 29/11/02 27/11/01 29/11/00 26/11/99 -
Price 0.44 0.65 0.88 1.31 1.26 1.87 0.00 -
P/RPS 0.25 0.56 0.31 0.45 0.45 0.70 0.00 -100.00%
P/EPS -22.64 -43.33 -13.50 12.24 28.38 19.34 0.00 -100.00%
EY -4.42 -2.31 -7.41 8.17 3.52 5.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.88 0.81 0.81 1.21 0.00 -100.00%

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