[MAYPAK] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -97.03%
YoY- 102.21%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 20,003 16,693 14,719 16,096 18,273 17,354 16,525 3.23%
PBT 5,451 -1,684 -842 26 -1,177 -1,435 -1,389 -
Tax 0 0 0 0 0 0 0 -
NP 5,451 -1,684 -842 26 -1,177 -1,435 -1,389 -
-
NP to SH 5,451 -1,684 -842 26 -1,177 -1,435 -1,389 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 14,552 18,377 15,561 16,070 19,450 18,789 17,914 -3.40%
-
Net Worth 34,883 23,097 25,681 26,866 29,424 31,140 34,935 -0.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 34,883 23,097 25,681 26,866 29,424 31,140 34,935 -0.02%
NOSH 42,027 41,995 42,100 43,333 42,035 42,082 42,090 -0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 27.25% -10.09% -5.72% 0.16% -6.44% -8.27% -8.41% -
ROE 15.63% -7.29% -3.28% 0.10% -4.00% -4.61% -3.98% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.59 39.75 34.96 37.14 43.47 41.24 39.26 3.25%
EPS 12.97 -4.01 -2.00 0.06 -2.80 -3.41 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.55 0.61 0.62 0.70 0.74 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 43,333
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.74 39.84 35.13 38.41 43.61 41.42 39.44 3.23%
EPS 13.01 -4.02 -2.01 0.06 -2.81 -3.42 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8325 0.5512 0.6129 0.6412 0.7022 0.7432 0.8338 -0.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.34 0.30 0.39 0.45 0.44 0.46 0.47 -
P/RPS 0.71 0.75 1.12 1.21 1.01 1.12 1.20 -8.36%
P/EPS 2.62 -7.48 -19.50 750.00 -15.71 -13.49 -14.24 -
EY 38.15 -13.37 -5.13 0.13 -6.36 -7.41 -7.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.64 0.73 0.63 0.62 0.57 -5.33%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/11/12 21/11/11 22/11/10 23/11/09 24/11/08 27/11/07 30/11/06 -
Price 0.43 0.30 0.36 0.44 0.44 0.40 0.46 -
P/RPS 0.90 0.75 1.03 1.18 1.01 0.97 1.17 -4.27%
P/EPS 3.32 -7.48 -18.00 733.33 -15.71 -11.73 -13.94 -
EY 30.16 -13.37 -5.56 0.14 -6.36 -8.53 -7.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.59 0.71 0.63 0.54 0.55 -0.92%

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