[MAYPAK] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -82.36%
YoY- -338.52%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 29,302 40,226 34,739 32,611 37,105 29,856 28,660 0.36%
PBT 68 350 -1,930 -1,127 -650 -965 -910 -
Tax 0 0 0 0 393 0 100 -
NP 68 350 -1,930 -1,127 -257 -965 -810 -
-
NP to SH 68 350 -1,930 -1,127 -257 -965 -810 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 29,234 39,876 36,669 33,738 37,362 30,821 29,470 -0.13%
-
Net Worth 26,350 30,783 32,376 36,164 39,838 43,215 34,083 -4.19%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 26,350 30,783 32,376 36,164 39,838 43,215 34,083 -4.19%
NOSH 42,500 42,168 42,047 42,052 41,935 41,956 21,038 12.42%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.23% 0.87% -5.56% -3.46% -0.69% -3.23% -2.83% -
ROE 0.26% 1.14% -5.96% -3.12% -0.65% -2.23% -2.38% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 68.95 95.39 82.62 77.55 88.48 71.16 136.22 -10.71%
EPS 0.16 0.83 -4.59 -2.68 -0.61 -2.30 -3.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.73 0.77 0.86 0.95 1.03 1.62 -14.77%
Adjusted Per Share Value based on latest NOSH - 42,066
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 69.93 96.00 82.91 77.83 88.55 71.25 68.40 0.36%
EPS 0.16 0.84 -4.61 -2.69 -0.61 -2.30 -1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6289 0.7347 0.7727 0.8631 0.9508 1.0314 0.8134 -4.19%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.40 0.28 0.43 0.50 0.42 0.70 1.10 -
P/RPS 0.58 0.29 0.52 0.64 0.47 0.98 0.81 -5.40%
P/EPS 250.00 33.73 -9.37 -18.66 -68.53 -30.43 -28.57 -
EY 0.40 2.96 -10.67 -5.36 -1.46 -3.29 -3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.38 0.56 0.58 0.44 0.68 0.68 -0.74%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 25/08/08 20/08/07 24/08/06 24/08/05 26/08/04 28/08/03 -
Price 0.45 0.35 0.46 0.47 0.58 0.70 1.23 -
P/RPS 0.65 0.37 0.56 0.61 0.66 0.98 0.90 -5.27%
P/EPS 281.25 42.17 -10.02 -17.54 -94.64 -30.43 -31.95 -
EY 0.36 2.37 -9.98 -5.70 -1.06 -3.29 -3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.48 0.60 0.55 0.61 0.68 0.76 -0.66%

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