[MAYPAK] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -67.24%
YoY- -242.98%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 88,208 88,288 80,060 76,289 77,205 66,765 66,650 4.77%
PBT -3,725 -8,372 -2,702 -788 8,701 -5,118 -1,136 21.86%
Tax 0 0 0 0 0 0 0 -
NP -3,725 -8,372 -2,702 -788 8,701 -5,118 -1,136 21.86%
-
NP to SH -3,725 -8,372 -2,702 -788 8,701 -5,118 -1,136 21.86%
-
Tax Rate - - - - 0.00% - - -
Total Cost 91,933 96,660 82,762 77,077 68,504 71,883 67,786 5.20%
-
Net Worth 52,518 23,972 31,540 33,951 34,900 23,126 25,601 12.70%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 52,518 23,972 31,540 33,951 34,900 23,126 25,601 12.70%
NOSH 42,015 42,056 42,053 41,914 42,048 42,048 41,970 0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -4.22% -9.48% -3.38% -1.03% 11.27% -7.67% -1.70% -
ROE -7.09% -34.92% -8.57% -2.32% 24.93% -22.13% -4.44% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 209.94 209.93 190.37 182.01 183.61 158.78 158.80 4.75%
EPS -8.87 -19.91 -6.43 -1.88 20.69 -12.17 -2.71 21.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 0.57 0.75 0.81 0.83 0.55 0.61 12.68%
Adjusted Per Share Value based on latest NOSH - 42,034
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 210.51 210.70 191.07 182.07 184.25 159.34 159.07 4.77%
EPS -8.89 -19.98 -6.45 -1.88 20.77 -12.22 -2.71 21.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2534 0.5721 0.7527 0.8103 0.8329 0.5519 0.611 12.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.645 0.40 0.45 0.375 0.34 0.30 0.39 -
P/RPS 0.31 0.19 0.24 0.21 0.19 0.19 0.25 3.64%
P/EPS -7.27 -2.01 -7.00 -19.95 1.64 -2.46 -14.41 -10.76%
EY -13.75 -49.77 -14.28 -5.01 60.86 -40.58 -6.94 12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.70 0.60 0.46 0.41 0.55 0.64 -3.39%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 23/11/15 24/11/14 25/11/13 09/11/12 21/11/11 22/11/10 -
Price 1.00 0.44 0.43 0.51 0.43 0.30 0.36 -
P/RPS 0.48 0.21 0.23 0.28 0.23 0.19 0.23 13.03%
P/EPS -11.28 -2.21 -6.69 -27.13 2.08 -2.46 -13.30 -2.70%
EY -8.87 -45.24 -14.95 -3.69 48.12 -40.58 -7.52 2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.57 0.63 0.52 0.55 0.59 5.20%

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