[MAYPAK] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -710.92%
YoY- -19.14%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 34,739 32,611 37,105 29,856 28,660 31,065 28,726 3.21%
PBT -1,930 -1,127 -650 -965 -910 2,338 657 -
Tax 0 0 393 0 100 -923 -381 -
NP -1,930 -1,127 -257 -965 -810 1,415 276 -
-
NP to SH -1,930 -1,127 -257 -965 -810 1,415 276 -
-
Tax Rate - - - - - 39.48% 57.99% -
Total Cost 36,669 33,738 37,362 30,821 29,470 29,650 28,450 4.31%
-
Net Worth 32,376 36,164 39,838 43,215 34,083 34,271 32,235 0.07%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 32,376 36,164 39,838 43,215 34,083 34,271 32,235 0.07%
NOSH 42,047 42,052 41,935 41,956 21,038 21,025 21,068 12.20%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -5.56% -3.46% -0.69% -3.23% -2.83% 4.55% 0.96% -
ROE -5.96% -3.12% -0.65% -2.23% -2.38% 4.13% 0.86% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 82.62 77.55 88.48 71.16 136.22 147.75 136.34 -8.00%
EPS -4.59 -2.68 -0.61 -2.30 -3.85 6.73 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.86 0.95 1.03 1.62 1.63 1.53 -10.80%
Adjusted Per Share Value based on latest NOSH - 42,139
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 82.91 77.83 88.55 71.25 68.40 74.14 68.56 3.21%
EPS -4.61 -2.69 -0.61 -2.30 -1.93 3.38 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7727 0.8631 0.9508 1.0314 0.8134 0.8179 0.7693 0.07%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.43 0.50 0.42 0.70 1.10 1.40 1.10 -
P/RPS 0.52 0.64 0.47 0.98 0.81 0.95 0.81 -7.11%
P/EPS -9.37 -18.66 -68.53 -30.43 -28.57 20.80 83.97 -
EY -10.67 -5.36 -1.46 -3.29 -3.50 4.81 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.44 0.68 0.68 0.86 0.72 -4.10%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 24/08/06 24/08/05 26/08/04 28/08/03 27/08/02 27/08/01 -
Price 0.46 0.47 0.58 0.70 1.23 1.37 1.49 -
P/RPS 0.56 0.61 0.66 0.98 0.90 0.93 1.09 -10.50%
P/EPS -10.02 -17.54 -94.64 -30.43 -31.95 20.36 113.74 -
EY -9.98 -5.70 -1.06 -3.29 -3.13 4.91 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.61 0.68 0.76 0.84 0.97 -7.69%

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