[MAYPAK] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 75.75%
YoY- -8.61%
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 14,035 20,709 17,351 15,872 18,437 13,457 13,410 0.76%
PBT -807 389 -587 -618 -569 -119 -40 64.91%
Tax 0 0 0 0 0 0 0 -
NP -807 389 -587 -618 -569 -119 -40 64.91%
-
NP to SH -807 389 -587 -618 -569 -119 -40 64.91%
-
Tax Rate - 0.00% - - - - - -
Total Cost 14,842 20,320 17,938 16,490 19,006 13,576 13,450 1.65%
-
Net Worth 24,798 30,534 33,962 36,575 40,462 45,049 34,947 -5.55%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 24,798 30,534 33,962 36,575 40,462 45,049 34,947 -5.55%
NOSH 42,031 41,827 41,928 42,040 42,148 42,499 21,052 12.20%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -5.75% 1.88% -3.38% -3.89% -3.09% -0.88% -0.30% -
ROE -3.25% 1.27% -1.73% -1.69% -1.41% -0.26% -0.11% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 33.39 49.51 41.38 37.75 43.74 31.66 63.70 -10.19%
EPS -1.92 0.93 -1.40 -1.47 -1.35 -0.28 -0.19 46.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.73 0.81 0.87 0.96 1.06 1.66 -15.82%
Adjusted Per Share Value based on latest NOSH - 42,040
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 33.50 49.42 41.41 37.88 44.00 32.12 32.00 0.76%
EPS -1.93 0.93 -1.40 -1.47 -1.36 -0.28 -0.10 63.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5918 0.7287 0.8105 0.8729 0.9657 1.0751 0.834 -5.55%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.39 0.55 0.44 0.46 0.80 0.90 1.26 -
P/RPS 1.17 1.11 1.06 1.22 1.83 2.84 1.98 -8.38%
P/EPS -20.31 59.14 -31.43 -31.29 -59.26 -321.43 -663.16 -44.03%
EY -4.92 1.69 -3.18 -3.20 -1.69 -0.31 -0.15 78.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.54 0.53 0.83 0.85 0.76 -2.32%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 18/05/09 12/05/08 22/05/07 23/05/06 24/05/05 25/05/04 30/05/03 -
Price 0.40 0.33 0.47 0.49 0.53 0.68 0.91 -
P/RPS 1.20 0.67 1.14 1.30 1.21 2.15 1.43 -2.87%
P/EPS -20.83 35.48 -33.57 -33.33 -39.26 -242.86 -478.95 -40.67%
EY -4.80 2.82 -2.98 -3.00 -2.55 -0.41 -0.21 68.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.45 0.58 0.56 0.55 0.64 0.55 3.59%

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