[MAYPAK] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 85.48%
YoY- 493.55%
Quarter Report
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 18,668 16,399 15,250 16,170 14,609 15,202 0 -100.00%
PBT -81 -847 -871 1,502 370 1,013 0 -100.00%
Tax 197 0 100 -582 -215 -391 0 -100.00%
NP 116 -847 -771 920 155 622 0 -100.00%
-
NP to SH 116 -847 -771 920 155 622 0 -100.00%
-
Tax Rate - - - 38.75% 58.11% 38.60% - -
Total Cost 18,552 17,246 16,021 15,250 14,454 14,580 0 -100.00%
-
Net Worth 40,499 43,403 34,033 34,237 32,047 31,730 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 40,499 43,403 34,033 34,237 32,047 31,730 0 -100.00%
NOSH 42,631 42,139 21,008 21,004 20,945 21,013 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 0.62% -5.16% -5.06% 5.69% 1.06% 4.09% 0.00% -
ROE 0.29% -1.95% -2.27% 2.69% 0.48% 1.96% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 43.79 38.92 72.59 76.98 69.75 72.34 0.00 -100.00%
EPS 0.28 -2.01 -3.67 4.38 0.74 2.96 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.03 1.62 1.63 1.53 1.51 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 21,004
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 44.55 39.14 36.39 38.59 34.87 36.28 0.00 -100.00%
EPS 0.28 -2.02 -1.84 2.20 0.37 1.48 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9666 1.0358 0.8122 0.8171 0.7648 0.7573 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.42 0.70 1.10 1.40 1.10 1.88 0.00 -
P/RPS 0.96 1.80 1.52 1.82 1.58 2.60 0.00 -100.00%
P/EPS 154.36 -34.83 -29.97 31.96 148.65 63.51 0.00 -100.00%
EY 0.65 -2.87 -3.34 3.13 0.67 1.57 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.68 0.86 0.72 1.25 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/05 26/08/04 28/08/03 27/08/02 27/08/01 25/08/00 - -
Price 0.58 0.70 1.23 1.37 1.49 1.85 0.00 -
P/RPS 1.32 1.80 1.69 1.78 2.14 2.56 0.00 -100.00%
P/EPS 213.16 -34.83 -33.51 31.28 201.35 62.50 0.00 -100.00%
EY 0.47 -2.87 -2.98 3.20 0.50 1.60 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.76 0.84 0.97 1.23 0.00 -100.00%

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