[MAYPAK] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 20.65%
YoY- 5.02%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 66,464 56,140 82,836 69,404 63,488 73,748 53,828 3.57%
PBT 2,824 -3,228 1,556 -2,348 -2,472 -2,276 -476 -
Tax 0 0 0 0 0 0 0 -
NP 2,824 -3,228 1,556 -2,348 -2,472 -2,276 -476 -
-
NP to SH 2,824 -3,228 1,556 -2,348 -2,472 -2,276 -476 -
-
Tax Rate 0.00% - 0.00% - - - - -
Total Cost 63,640 59,368 81,280 71,752 65,960 76,024 54,304 2.67%
-
Net Worth 26,895 24,798 30,534 33,962 36,575 40,462 45,049 -8.23%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 26,895 24,798 30,534 33,962 36,575 40,462 45,049 -8.23%
NOSH 42,023 42,031 41,827 41,928 42,040 42,148 42,499 -0.18%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.25% -5.75% 1.88% -3.38% -3.89% -3.09% -0.88% -
ROE 10.50% -13.02% 5.10% -6.91% -6.76% -5.63% -1.06% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 158.16 133.57 198.04 165.53 151.02 174.97 126.65 3.77%
EPS 6.72 -7.68 3.72 -5.60 -5.88 -5.40 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.73 0.81 0.87 0.96 1.06 -8.06%
Adjusted Per Share Value based on latest NOSH - 41,928
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 158.62 133.98 197.69 165.64 151.52 176.00 128.46 3.57%
EPS 6.74 -7.70 3.71 -5.60 -5.90 -5.43 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6419 0.5918 0.7287 0.8105 0.8729 0.9657 1.0751 -8.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.39 0.39 0.55 0.44 0.46 0.80 0.90 -
P/RPS 0.25 0.29 0.28 0.27 0.30 0.46 0.71 -15.96%
P/EPS 5.80 -5.08 14.78 -7.86 -7.82 -14.81 -80.36 -
EY 17.23 -19.69 6.76 -12.73 -12.78 -6.75 -1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.75 0.54 0.53 0.83 0.85 -5.37%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 18/05/09 12/05/08 22/05/07 23/05/06 24/05/05 25/05/04 -
Price 0.50 0.40 0.33 0.47 0.49 0.53 0.68 -
P/RPS 0.32 0.30 0.17 0.28 0.32 0.30 0.54 -8.34%
P/EPS 7.44 -5.21 8.87 -8.39 -8.33 -9.81 -60.71 -
EY 13.44 -19.20 11.27 -11.91 -12.00 -10.19 -1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.68 0.45 0.58 0.56 0.55 0.64 3.35%

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