[MAYPAK] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.84%
YoY- 111.37%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 77,205 66,765 66,650 60,530 77,998 69,457 65,514 2.77%
PBT 8,701 -5,118 -1,136 125 -1,102 -4,485 -3,354 -
Tax 0 0 0 0 0 0 0 -
NP 8,701 -5,118 -1,136 125 -1,102 -4,485 -3,354 -
-
NP to SH 8,701 -5,118 -1,136 125 -1,102 -4,485 -3,354 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 68,504 71,883 67,786 60,405 79,101 73,942 68,869 -0.08%
-
Net Worth 34,900 23,126 25,601 26,490 29,385 31,116 34,921 -0.01%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 34,900 23,126 25,601 26,490 29,385 31,116 34,921 -0.01%
NOSH 42,048 42,048 41,970 42,727 41,979 42,049 42,073 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.27% -7.67% -1.70% 0.21% -1.41% -6.46% -5.12% -
ROE 24.93% -22.13% -4.44% 0.47% -3.75% -14.41% -9.61% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 183.61 158.78 158.80 141.67 185.80 165.18 155.71 2.78%
EPS 20.69 -12.17 -2.71 0.29 -2.63 -10.67 -7.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.55 0.61 0.62 0.70 0.74 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 43,333
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 184.25 159.34 159.07 144.46 186.15 165.76 156.35 2.77%
EPS 20.77 -12.22 -2.71 0.30 -2.63 -10.70 -8.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8329 0.5519 0.611 0.6322 0.7013 0.7426 0.8334 -0.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.34 0.30 0.39 0.45 0.44 0.46 0.47 -
P/RPS 0.19 0.19 0.25 0.32 0.24 0.28 0.30 -7.32%
P/EPS 1.64 -2.46 -14.41 153.41 -16.75 -4.31 -5.89 -
EY 60.86 -40.58 -6.94 0.65 -5.97 -23.19 -16.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.64 0.73 0.63 0.62 0.57 -5.33%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/11/12 21/11/11 22/11/10 23/11/09 24/11/08 27/11/07 30/11/06 -
Price 0.43 0.30 0.36 0.44 0.44 0.40 0.46 -
P/RPS 0.23 0.19 0.23 0.31 0.24 0.24 0.30 -4.32%
P/EPS 2.08 -2.46 -13.30 150.00 -16.75 -3.75 -5.77 -
EY 48.12 -40.58 -7.52 0.67 -5.97 -26.67 -17.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.59 0.71 0.63 0.54 0.55 -0.92%

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