[MAYPAK] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -16.2%
YoY- -33.7%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 66,650 60,530 77,998 69,457 65,514 72,908 48,749 5.34%
PBT -1,136 125 -1,102 -4,485 -3,354 -1,604 -632 10.26%
Tax 0 0 0 0 0 786 0 -
NP -1,136 125 -1,102 -4,485 -3,354 -817 -632 10.26%
-
NP to SH -1,136 125 -1,102 -4,485 -3,354 -817 -632 10.26%
-
Tax Rate - 0.00% - - - - - -
Total Cost 67,786 60,405 79,101 73,942 68,869 73,725 49,381 5.41%
-
Net Worth 25,601 26,490 29,385 31,116 34,921 39,539 42,554 -8.11%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 25,601 26,490 29,385 31,116 34,921 39,539 42,554 -8.11%
NOSH 41,970 42,727 41,979 42,049 42,073 42,062 42,133 -0.06%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -1.70% 0.21% -1.41% -6.46% -5.12% -1.12% -1.30% -
ROE -4.44% 0.47% -3.75% -14.41% -9.61% -2.07% -1.49% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 158.80 141.67 185.80 165.18 155.71 173.33 115.70 5.41%
EPS -2.71 0.29 -2.63 -10.67 -7.97 -1.95 -1.50 10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.70 0.74 0.83 0.94 1.01 -8.05%
Adjusted Per Share Value based on latest NOSH - 42,082
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 159.07 144.46 186.15 165.76 156.35 174.00 116.34 5.34%
EPS -2.71 0.30 -2.63 -10.70 -8.01 -1.95 -1.51 10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.611 0.6322 0.7013 0.7426 0.8334 0.9436 1.0156 -8.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.39 0.45 0.44 0.46 0.47 0.39 0.65 -
P/RPS 0.25 0.32 0.24 0.28 0.30 0.23 0.56 -12.57%
P/EPS -14.41 153.41 -16.75 -4.31 -5.89 -20.07 -43.33 -16.75%
EY -6.94 0.65 -5.97 -23.19 -16.96 -4.98 -2.31 20.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.63 0.62 0.57 0.41 0.64 0.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 24/11/08 27/11/07 30/11/06 22/11/05 23/11/04 -
Price 0.36 0.44 0.44 0.40 0.46 0.44 0.65 -
P/RPS 0.23 0.31 0.24 0.24 0.30 0.25 0.56 -13.77%
P/EPS -13.30 150.00 -16.75 -3.75 -5.77 -22.64 -43.33 -17.86%
EY -7.52 0.67 -5.97 -26.67 -17.33 -4.42 -2.31 21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.63 0.54 0.55 0.47 0.64 -1.34%

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