[MAYPAK] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -102.42%
YoY- -101.66%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 66,145 72,708 59,339 57,591 61,764 56,785 56,224 2.74%
PBT -3,812 -2,356 -2,599 -54 3,862 1,595 3,383 -
Tax 394 379 1,761 14 -1,454 -757 -912 -
NP -3,418 -1,977 -838 -40 2,408 838 2,471 -
-
NP to SH -3,418 -1,977 -838 -40 2,408 741 2,471 -
-
Tax Rate - - - - 37.65% 47.46% 26.96% -
Total Cost 69,563 74,685 60,177 57,631 59,356 55,947 53,753 4.38%
-
Net Worth 36,176 40,499 43,403 34,033 34,237 32,047 31,730 2.20%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 628 421 419 421 420 -
Div Payout % - - 0.00% 0.00% 17.44% 56.91% 17.02% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 36,176 40,499 43,403 34,033 34,237 32,047 31,730 2.20%
NOSH 42,066 42,631 42,139 21,008 21,004 20,945 21,013 12.25%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -5.17% -2.72% -1.41% -0.07% 3.90% 1.48% 4.39% -
ROE -9.45% -4.88% -1.93% -0.12% 7.03% 2.31% 7.79% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 157.24 170.55 140.82 274.14 294.05 271.10 267.56 -8.47%
EPS -8.13 -4.64 -1.99 -0.19 11.46 3.54 11.76 -
DPS 0.00 0.00 1.49 2.00 2.00 2.00 2.00 -
NAPS 0.86 0.95 1.03 1.62 1.63 1.53 1.51 -8.95%
Adjusted Per Share Value based on latest NOSH - 21,008
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 157.86 173.52 141.62 137.44 147.40 135.52 134.18 2.74%
EPS -8.16 -4.72 -2.00 -0.10 5.75 1.77 5.90 -
DPS 0.00 0.00 1.50 1.00 1.00 1.01 1.00 -
NAPS 0.8634 0.9666 1.0358 0.8122 0.8171 0.7648 0.7573 2.20%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.50 0.42 0.70 1.10 1.40 1.10 1.88 -
P/RPS 0.32 0.25 0.50 0.40 0.48 0.41 0.70 -12.22%
P/EPS -6.15 -9.06 -35.20 -577.72 12.21 31.09 15.99 -
EY -16.25 -11.04 -2.84 -0.17 8.19 3.22 6.25 -
DY 0.00 0.00 2.13 1.82 1.43 1.82 1.06 -
P/NAPS 0.58 0.44 0.68 0.68 0.86 0.72 1.25 -12.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 24/08/05 26/08/04 28/08/03 27/08/02 27/08/01 25/08/00 -
Price 0.47 0.58 0.70 1.23 1.37 1.49 1.85 -
P/RPS 0.30 0.34 0.50 0.45 0.47 0.55 0.69 -12.95%
P/EPS -5.78 -12.51 -35.20 -646.00 11.95 42.12 15.73 -
EY -17.29 -8.00 -2.84 -0.15 8.37 2.37 6.36 -
DY 0.00 0.00 2.13 1.63 1.46 1.34 1.08 -
P/NAPS 0.55 0.61 0.68 0.76 0.84 0.97 1.23 -12.54%

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