[MAYPAK] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.22%
YoY- 14.4%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 66,185 61,658 77,300 68,088 65,094 71,391 61,986 1.09%
PBT -376 -3,569 -1,686 -3,810 -4,648 -2,876 -2,203 -25.51%
Tax 0 0 0 0 197 576 1,461 -
NP -376 -3,569 -1,686 -3,810 -4,451 -2,300 -742 -10.70%
-
NP to SH -376 -3,569 -1,686 -3,810 -4,451 -2,300 -742 -10.70%
-
Tax Rate - - - - - - - -
Total Cost 66,561 65,227 78,986 71,898 69,545 73,691 62,728 0.99%
-
Net Worth 25,681 26,866 29,424 31,140 34,935 39,380 41,662 -7.74%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 628 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 25,681 26,866 29,424 31,140 34,935 39,380 41,662 -7.74%
NOSH 42,100 43,333 42,035 42,082 42,090 41,893 41,250 0.34%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -0.57% -5.79% -2.18% -5.60% -6.84% -3.22% -1.20% -
ROE -1.46% -13.28% -5.73% -12.23% -12.74% -5.84% -1.78% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 157.21 142.29 183.89 161.80 154.65 170.41 150.27 0.75%
EPS -0.89 -8.24 -4.01 -9.05 -10.57 -5.49 -1.80 -11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.52 -
NAPS 0.61 0.62 0.70 0.74 0.83 0.94 1.01 -8.05%
Adjusted Per Share Value based on latest NOSH - 42,082
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 157.95 147.15 184.48 162.50 155.35 170.38 147.93 1.09%
EPS -0.90 -8.52 -4.02 -9.09 -10.62 -5.49 -1.77 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.6129 0.6412 0.7022 0.7432 0.8338 0.9398 0.9943 -7.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.39 0.45 0.44 0.46 0.47 0.39 0.65 -
P/RPS 0.25 0.32 0.24 0.28 0.30 0.23 0.43 -8.63%
P/EPS -43.67 -5.46 -10.97 -5.08 -4.44 -7.10 -36.14 3.20%
EY -2.29 -18.30 -9.12 -19.68 -22.50 -14.08 -2.77 -3.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
P/NAPS 0.64 0.73 0.63 0.62 0.57 0.41 0.64 0.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 24/11/08 27/11/07 30/11/06 22/11/05 23/11/04 -
Price 0.36 0.44 0.44 0.40 0.46 0.44 0.65 -
P/RPS 0.23 0.31 0.24 0.25 0.30 0.26 0.43 -9.89%
P/EPS -40.31 -5.34 -10.97 -4.42 -4.35 -8.01 -36.14 1.83%
EY -2.48 -18.72 -9.12 -22.63 -22.99 -12.48 -2.77 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
P/NAPS 0.59 0.71 0.63 0.54 0.55 0.47 0.64 -1.34%

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