[MAYPAK] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -26.79%
YoY- -160.88%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 49,136 54,681 48,749 44,906 45,839 44,058 42,363 2.50%
PBT -2,516 -1,203 -632 -1,427 2,863 1,370 2,255 -
Tax 0 590 0 400 -1,176 -669 -731 -
NP -2,516 -613 -632 -1,027 1,687 701 1,524 -
-
NP to SH -2,516 -613 -632 -1,027 1,687 701 1,524 -
-
Tax Rate - - - - 41.08% 48.83% 32.42% -
Total Cost 51,652 55,294 49,381 45,933 44,152 43,357 40,839 3.99%
-
Net Worth 34,921 39,539 42,554 20,999 33,824 32,629 32,371 1.27%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 34,921 39,539 42,554 20,999 33,824 32,629 32,371 1.27%
NOSH 42,073 42,062 42,133 20,999 21,008 21,051 21,020 12.25%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -5.12% -1.12% -1.30% -2.29% 3.68% 1.59% 3.60% -
ROE -7.20% -1.55% -1.49% -4.89% 4.99% 2.15% 4.71% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.79 130.00 115.70 213.84 218.19 209.29 201.53 -8.68%
EPS -5.98 -1.46 -1.50 -2.92 8.03 3.33 7.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.94 1.01 1.00 1.61 1.55 1.54 -9.78%
Adjusted Per Share Value based on latest NOSH - 21,069
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 117.27 130.50 116.34 107.17 109.40 105.15 101.10 2.50%
EPS -6.00 -1.46 -1.51 -2.45 4.03 1.67 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8334 0.9436 1.0156 0.5012 0.8072 0.7787 0.7726 1.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.47 0.39 0.65 1.15 1.21 1.10 1.60 -
P/RPS 0.40 0.30 0.56 0.54 0.55 0.53 0.79 -10.71%
P/EPS -7.86 -26.76 -43.33 -23.52 15.07 33.03 22.07 -
EY -12.72 -3.74 -2.31 -4.25 6.64 3.03 4.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.64 1.15 0.75 0.71 1.04 -9.53%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 22/11/05 23/11/04 21/11/03 29/11/02 27/11/01 29/11/00 -
Price 0.46 0.44 0.65 0.88 1.31 1.26 1.87 -
P/RPS 0.39 0.34 0.56 0.41 0.60 0.60 0.93 -13.47%
P/EPS -7.69 -30.19 -43.33 -17.99 16.31 37.84 25.79 -
EY -13.00 -3.31 -2.31 -5.56 6.13 2.64 3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.64 0.88 0.81 0.81 1.21 -12.30%

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