[MAYPAK] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -128.96%
YoY- -164.05%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 18,653 15,267 19,517 17,388 16,738 18,668 16,399 2.16%
PBT -717 875 -39 -1,344 -509 -81 -847 -2.73%
Tax 0 0 0 0 0 197 0 -
NP -717 875 -39 -1,344 -509 116 -847 -2.73%
-
NP to SH -717 875 -39 -1,344 -509 116 -847 -2.73%
-
Tax Rate - 0.00% - - - - - -
Total Cost 19,370 14,392 19,556 18,732 17,247 18,552 17,246 1.95%
-
Net Worth 26,415 26,081 31,633 32,339 36,176 40,499 43,403 -7.93%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 26,415 26,081 31,633 32,339 36,176 40,499 43,403 -7.93%
NOSH 41,929 42,067 43,333 41,999 42,066 42,631 42,139 -0.08%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -3.84% 5.73% -0.20% -7.73% -3.04% 0.62% -5.16% -
ROE -2.71% 3.35% -0.12% -4.16% -1.41% 0.29% -1.95% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 44.49 36.29 45.04 41.40 39.79 43.79 38.92 2.25%
EPS -1.71 2.08 -0.09 -3.20 -1.21 0.28 -2.01 -2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.73 0.77 0.86 0.95 1.03 -7.86%
Adjusted Per Share Value based on latest NOSH - 41,999
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 44.52 36.44 46.58 41.50 39.95 44.55 39.14 2.16%
EPS -1.71 2.09 -0.09 -3.21 -1.21 0.28 -2.02 -2.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6304 0.6225 0.7549 0.7718 0.8634 0.9666 1.0358 -7.93%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.32 0.40 0.28 0.43 0.50 0.42 0.70 -
P/RPS 0.72 1.10 0.62 1.04 1.26 0.96 1.80 -14.15%
P/EPS -18.71 19.23 -311.11 -13.44 -41.32 154.36 -34.83 -9.83%
EY -5.34 5.20 -0.32 -7.44 -2.42 0.65 -2.87 10.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.38 0.56 0.58 0.44 0.68 -4.67%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 24/08/09 25/08/08 20/08/07 24/08/06 24/08/05 26/08/04 -
Price 0.44 0.45 0.35 0.46 0.47 0.58 0.70 -
P/RPS 0.99 1.24 0.78 1.11 1.18 1.32 1.80 -9.47%
P/EPS -25.73 21.63 -388.89 -14.38 -38.84 213.16 -34.83 -4.91%
EY -3.89 4.62 -0.26 -6.96 -2.57 0.47 -2.87 5.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.48 0.60 0.55 0.61 0.68 0.48%

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