[MAYPAK] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 56.23%
YoY- 367.37%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 83,557 81,593 73,712 70,266 63,927 67,562 63,835 4.58%
PBT -4,633 -2,589 5,642 4,687 -1,753 492 -4,772 -0.49%
Tax 0 0 0 0 0 0 0 -
NP -4,633 -2,589 5,642 4,687 -1,753 492 -4,772 -0.49%
-
NP to SH -4,633 -2,589 5,642 4,687 -1,753 492 -4,772 -0.49%
-
Tax Rate - - 0.00% 0.00% - 0.00% - -
Total Cost 88,190 84,182 68,070 65,579 65,680 67,070 68,607 4.27%
-
Net Worth 28,175 32,857 34,892 29,458 24,823 26,415 26,081 1.29%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 28,175 32,857 34,892 29,458 24,823 26,415 26,081 1.29%
NOSH 42,052 42,124 41,538 42,083 42,072 41,929 42,067 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -5.54% -3.17% 7.65% 6.67% -2.74% 0.73% -7.48% -
ROE -16.44% -7.88% 16.17% 15.91% -7.06% 1.86% -18.30% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 198.70 193.69 177.45 166.97 151.94 161.13 151.74 4.59%
EPS -11.02 -6.15 13.58 11.14 -4.17 1.17 -11.34 -0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.78 0.84 0.70 0.59 0.63 0.62 1.30%
Adjusted Per Share Value based on latest NOSH - 42,083
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 199.41 194.73 175.92 167.69 152.57 161.24 152.35 4.58%
EPS -11.06 -6.18 13.46 11.19 -4.18 1.17 -11.39 -0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6724 0.7842 0.8327 0.703 0.5924 0.6304 0.6225 1.29%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.35 0.47 0.545 0.32 0.26 0.32 0.40 -
P/RPS 0.18 0.24 0.31 0.19 0.17 0.20 0.26 -5.94%
P/EPS -3.18 -7.65 4.01 2.87 -6.24 27.27 -3.53 -1.72%
EY -31.48 -13.08 24.92 34.80 -16.03 3.67 -28.36 1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.65 0.46 0.44 0.51 0.65 -3.64%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 22/08/14 19/08/13 27/08/12 23/08/11 23/08/10 24/08/09 -
Price 0.36 0.465 0.49 0.34 0.22 0.44 0.45 -
P/RPS 0.18 0.24 0.28 0.20 0.14 0.27 0.30 -8.15%
P/EPS -3.27 -7.57 3.61 3.05 -5.28 37.50 -3.97 -3.17%
EY -30.60 -13.22 27.72 32.76 -18.94 2.67 -25.21 3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.58 0.49 0.37 0.70 0.73 -4.89%

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