[MAYPAK] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -8420.0%
YoY- -1006.38%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 57,217 57,904 50,074 49,988 45,398 58,499 52,093 1.57%
PBT -591 6,526 -3,839 -852 94 -827 -3,364 -25.14%
Tax 0 0 0 0 0 0 0 -
NP -591 6,526 -3,839 -852 94 -827 -3,364 -25.14%
-
NP to SH -591 6,526 -3,839 -852 94 -827 -3,364 -25.14%
-
Tax Rate - 0.00% - - 0.00% - - -
Total Cost 57,808 51,378 53,913 50,840 45,304 59,326 55,457 0.69%
-
Net Worth 33,951 34,900 23,126 25,601 26,490 29,385 31,117 1.46%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 33,951 34,900 23,126 25,601 26,490 29,385 31,117 1.46%
NOSH 41,914 42,048 42,048 41,970 42,727 41,979 42,050 -0.05%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -1.03% 11.27% -7.67% -1.70% 0.21% -1.41% -6.46% -
ROE -1.74% 18.70% -16.60% -3.33% 0.35% -2.81% -10.81% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 136.51 137.71 119.09 119.10 106.25 139.35 123.88 1.62%
EPS -1.41 15.52 -9.13 -2.03 0.22 -1.97 -8.00 -25.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.55 0.61 0.62 0.70 0.74 1.51%
Adjusted Per Share Value based on latest NOSH - 42,100
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 136.55 138.19 119.50 119.30 108.34 139.61 124.32 1.57%
EPS -1.41 15.57 -9.16 -2.03 0.22 -1.97 -8.03 -25.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8103 0.8329 0.5519 0.611 0.6322 0.7013 0.7426 1.46%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.375 0.34 0.30 0.39 0.45 0.44 0.46 -
P/RPS 0.27 0.25 0.25 0.33 0.42 0.32 0.37 -5.11%
P/EPS -26.60 2.19 -3.29 -19.21 204.55 -22.34 -5.75 29.05%
EY -3.76 45.65 -30.43 -5.21 0.49 -4.48 -17.39 -22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.55 0.64 0.73 0.63 0.62 -4.84%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 09/11/12 21/11/11 22/11/10 23/11/09 24/11/08 27/11/07 -
Price 0.51 0.43 0.30 0.36 0.44 0.44 0.40 -
P/RPS 0.37 0.31 0.25 0.30 0.41 0.32 0.32 2.44%
P/EPS -36.17 2.77 -3.29 -17.73 200.00 -22.34 -5.00 39.02%
EY -2.76 36.09 -30.43 -5.64 0.50 -4.48 -20.00 -28.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.52 0.55 0.59 0.71 0.63 0.54 2.60%

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