[MAYPAK] YoY 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- 17.64%
YoY- -538.79%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 15,267 19,517 17,388 16,738 18,668 16,399 15,250 0.01%
PBT 875 -39 -1,344 -509 -81 -847 -871 -
Tax 0 0 0 0 197 0 100 -
NP 875 -39 -1,344 -509 116 -847 -771 -
-
NP to SH 875 -39 -1,344 -509 116 -847 -771 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 14,392 19,556 18,732 17,247 18,552 17,246 16,021 -1.76%
-
Net Worth 26,081 31,633 32,339 36,176 40,499 43,403 34,033 -4.33%
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 26,081 31,633 32,339 36,176 40,499 43,403 34,033 -4.33%
NOSH 42,067 43,333 41,999 42,066 42,631 42,139 21,008 12.25%
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 5.73% -0.20% -7.73% -3.04% 0.62% -5.16% -5.06% -
ROE 3.35% -0.12% -4.16% -1.41% 0.29% -1.95% -2.27% -
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 36.29 45.04 41.40 39.79 43.79 38.92 72.59 -10.90%
EPS 2.08 -0.09 -3.20 -1.21 0.28 -2.01 -3.67 -
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 36.44 46.58 41.50 39.95 44.55 39.14 36.39 0.02%
EPS 2.09 -0.09 -3.21 -1.21 0.28 -2.02 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6225 0.7549 0.7718 0.8634 0.9666 1.0358 0.8122 -4.33%
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 1.10 0.62 1.04 1.26 0.96 1.80 1.52 -5.24%
P/EPS 19.23 -311.11 -13.44 -41.32 154.36 -34.83 -29.97 -
EY 5.20 -0.32 -7.44 -2.42 0.65 -2.87 -3.34 -
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 1.24 0.78 1.11 1.18 1.32 1.80 1.69 -5.02%
P/EPS 21.63 -388.89 -14.38 -38.84 213.16 -34.83 -33.51 -
EY 4.62 -0.26 -6.96 -2.57 0.47 -2.87 -2.98 -
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