[MAYPAK] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -59.01%
YoY- -29.32%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 77,998 69,457 65,514 72,908 48,749 59,874 61,118 4.14%
PBT -1,102 -4,485 -3,354 -1,604 -632 -1,902 3,817 -
Tax 0 0 0 786 0 533 -1,568 -
NP -1,102 -4,485 -3,354 -817 -632 -1,369 2,249 -
-
NP to SH -1,102 -4,485 -3,354 -817 -632 -1,369 2,249 -
-
Tax Rate - - - - - - 41.08% -
Total Cost 79,101 73,942 68,869 73,725 49,381 61,243 58,869 5.04%
-
Net Worth 29,385 31,116 34,921 39,539 42,554 21,000 33,824 -2.31%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 29,385 31,116 34,921 39,539 42,554 21,000 33,824 -2.31%
NOSH 41,979 42,049 42,073 42,062 42,133 21,000 21,008 12.21%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -1.41% -6.46% -5.12% -1.12% -1.30% -2.29% 3.68% -
ROE -3.75% -14.41% -9.61% -2.07% -1.49% -6.52% 6.65% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 185.80 165.18 155.71 173.33 115.70 285.12 290.92 -7.19%
EPS -2.63 -10.67 -7.97 -1.95 -1.50 -3.89 10.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.74 0.83 0.94 1.01 1.00 1.61 -12.95%
Adjusted Per Share Value based on latest NOSH - 41,893
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 186.15 165.76 156.35 174.00 116.34 142.89 145.86 4.14%
EPS -2.63 -10.70 -8.01 -1.95 -1.51 -3.27 5.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7013 0.7426 0.8334 0.9436 1.0156 0.5012 0.8072 -2.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.44 0.46 0.47 0.39 0.65 1.15 1.21 -
P/RPS 0.24 0.28 0.30 0.23 0.56 0.40 0.42 -8.89%
P/EPS -16.75 -4.31 -5.89 -20.07 -43.33 -17.64 11.30 -
EY -5.97 -23.19 -16.96 -4.98 -2.31 -5.67 8.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.57 0.41 0.64 1.15 0.75 -2.86%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 27/11/07 30/11/06 22/11/05 23/11/04 21/11/03 29/11/02 -
Price 0.44 0.40 0.46 0.44 0.65 0.88 1.31 -
P/RPS 0.24 0.24 0.30 0.25 0.56 0.31 0.45 -9.93%
P/EPS -16.75 -3.75 -5.77 -22.64 -43.33 -13.50 12.24 -
EY -5.97 -26.67 -17.33 -4.42 -2.31 -7.41 8.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.55 0.47 0.64 0.88 0.81 -4.09%

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