[MAYPAK] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -70.43%
YoY- -36.0%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 17,576 18,893 16,246 14,773 15,332 14,670 14,327 -0.21%
PBT -553 -33 -429 525 712 811 776 -
Tax 197 0 300 -253 -287 -250 -127 -
NP -356 -33 -129 272 425 561 649 -
-
NP to SH -356 -33 -129 272 425 561 649 -
-
Tax Rate - - - 48.19% 40.31% 30.83% 16.37% -
Total Cost 17,932 18,926 16,375 14,501 14,907 14,109 13,678 -0.28%
-
Net Worth 39,380 41,662 21,069 33,947 32,611 32,357 3,045,469 4.73%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 39,380 41,662 21,069 33,947 32,611 32,357 3,045,469 4.73%
NOSH 41,893 41,250 21,069 21,085 21,039 21,011 21,003 -0.73%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -2.03% -0.17% -0.79% 1.84% 2.77% 3.82% 4.53% -
ROE -0.90% -0.08% -0.61% 0.80% 1.30% 1.73% 0.02% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 41.95 45.80 77.11 70.06 72.87 69.82 68.21 0.51%
EPS -0.85 -0.08 -0.37 1.29 2.02 2.67 3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.01 1.00 1.61 1.55 1.54 145.00 5.50%
Adjusted Per Share Value based on latest NOSH - 21,085
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 41.95 45.09 38.77 35.26 36.59 35.01 34.19 -0.21%
EPS -0.85 -0.08 -0.31 0.65 1.01 1.34 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9398 0.9943 0.5028 0.8102 0.7783 0.7722 72.6818 4.73%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.39 0.65 1.15 1.21 1.10 1.60 0.00 -
P/RPS 0.93 1.42 1.49 1.73 1.51 2.29 0.00 -100.00%
P/EPS -45.90 -812.50 -187.83 93.80 54.46 59.93 0.00 -100.00%
EY -2.18 -0.12 -0.53 1.07 1.84 1.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 1.15 0.75 0.71 1.04 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/05 23/11/04 21/11/03 29/11/02 27/11/01 29/11/00 26/11/99 -
Price 0.44 0.65 0.88 1.31 1.26 1.87 0.00 -
P/RPS 1.05 1.42 1.14 1.87 1.73 2.68 0.00 -100.00%
P/EPS -51.78 -812.50 -143.73 101.55 62.38 70.04 0.00 -100.00%
EY -1.93 -0.12 -0.70 0.98 1.60 1.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.88 0.81 0.81 1.21 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