[MAYPAK] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 11.46%
YoY- -68.25%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 68,088 65,094 71,391 61,986 59,064 61,205 57,447 2.87%
PBT -3,810 -4,648 -2,876 -2,203 -1,008 3,675 1,496 -
Tax 0 197 576 1,461 567 -1,420 -794 -
NP -3,810 -4,451 -2,300 -742 -441 2,255 702 -
-
NP to SH -3,810 -4,451 -2,300 -742 -441 2,255 605 -
-
Tax Rate - - - - - 38.64% 53.07% -
Total Cost 71,898 69,545 73,691 62,728 59,505 58,950 56,745 4.02%
-
Net Worth 31,140 34,935 39,380 41,662 21,069 33,947 32,611 -0.76%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 628 421 419 421 -
Div Payout % - - - 0.00% 0.00% 18.62% 69.71% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 31,140 34,935 39,380 41,662 21,069 33,947 32,611 -0.76%
NOSH 42,082 42,090 41,893 41,250 21,069 21,085 21,039 12.24%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -5.60% -6.84% -3.22% -1.20% -0.75% 3.68% 1.22% -
ROE -12.23% -12.74% -5.84% -1.78% -2.09% 6.64% 1.86% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 161.80 154.65 170.41 150.27 280.33 290.27 273.04 -8.34%
EPS -9.05 -10.57 -5.49 -1.80 -2.09 10.69 2.88 -
DPS 0.00 0.00 0.00 1.52 2.00 2.00 2.00 -
NAPS 0.74 0.83 0.94 1.01 1.00 1.61 1.55 -11.58%
Adjusted Per Share Value based on latest NOSH - 41,250
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 162.50 155.35 170.38 147.93 140.96 146.07 137.10 2.87%
EPS -9.09 -10.62 -5.49 -1.77 -1.05 5.38 1.44 -
DPS 0.00 0.00 0.00 1.50 1.00 1.00 1.01 -
NAPS 0.7432 0.8338 0.9398 0.9943 0.5028 0.8102 0.7783 -0.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.46 0.47 0.39 0.65 1.15 1.21 1.10 -
P/RPS 0.28 0.30 0.23 0.43 0.41 0.42 0.40 -5.76%
P/EPS -5.08 -4.44 -7.10 -36.14 -54.94 11.31 38.25 -
EY -19.68 -22.50 -14.08 -2.77 -1.82 8.84 2.61 -
DY 0.00 0.00 0.00 2.34 1.74 1.65 1.82 -
P/NAPS 0.62 0.57 0.41 0.64 1.15 0.75 0.71 -2.23%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 30/11/06 22/11/05 23/11/04 21/11/03 29/11/02 27/11/01 -
Price 0.40 0.46 0.44 0.65 0.88 1.31 1.26 -
P/RPS 0.25 0.30 0.26 0.43 0.31 0.45 0.46 -9.65%
P/EPS -4.42 -4.35 -8.01 -36.14 -42.04 12.25 43.82 -
EY -22.63 -22.99 -12.48 -2.77 -2.38 8.16 2.28 -
DY 0.00 0.00 0.00 2.34 2.27 1.53 1.59 -
P/NAPS 0.54 0.55 0.47 0.64 0.88 0.81 0.81 -6.53%

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