[MAYPAK] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 29.45%
YoY- 36.09%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 70,439 58,190 58,511 60,203 57,378 41,022 11.41%
PBT -3,122 -2,623 2,318 2,731 2,238 2,370 -
Tax 182 1,861 -668 -1,087 -933 -521 -
NP -2,940 -762 1,650 1,644 1,305 1,849 -
-
NP to SH -2,940 -762 1,650 1,644 1,208 1,849 -
-
Tax Rate - - 28.82% 39.80% 41.69% 21.98% -
Total Cost 73,379 58,952 56,861 58,559 56,073 39,173 13.36%
-
Net Worth 40,462 45,049 34,947 33,206 31,972 31,061 5.42%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 628 421 419 421 420 -
Div Payout % - 0.00% 25.52% 25.54% 34.91% 22.74% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 40,462 45,049 34,947 33,206 31,972 31,061 5.42%
NOSH 42,148 42,499 21,052 21,016 21,034 20,987 14.95%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -4.17% -1.31% 2.82% 2.73% 2.27% 4.51% -
ROE -7.27% -1.69% 4.72% 4.95% 3.78% 5.95% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 167.12 136.92 277.93 286.45 272.78 195.46 -3.08%
EPS -6.98 -1.79 7.84 7.82 5.74 8.81 -
DPS 0.00 1.48 2.00 2.00 2.00 2.00 -
NAPS 0.96 1.06 1.66 1.58 1.52 1.48 -8.28%
Adjusted Per Share Value based on latest NOSH - 21,016
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 168.11 138.87 139.64 143.68 136.94 97.90 11.41%
EPS -7.02 -1.82 3.94 3.92 2.88 4.41 -
DPS 0.00 1.50 1.00 1.00 1.01 1.00 -
NAPS 0.9657 1.0751 0.834 0.7925 0.763 0.7413 5.42%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.80 0.90 1.26 1.55 1.12 2.62 -
P/RPS 0.48 0.66 0.45 0.54 0.41 1.34 -18.55%
P/EPS -11.47 -50.20 16.08 19.82 19.50 29.74 -
EY -8.72 -1.99 6.22 5.05 5.13 3.36 -
DY 0.00 1.64 1.59 1.29 1.79 0.76 -
P/NAPS 0.83 0.85 0.76 0.98 0.74 1.77 -14.04%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/05 25/05/04 30/05/03 24/05/02 29/05/01 - -
Price 0.53 0.68 0.91 1.64 1.06 0.00 -
P/RPS 0.32 0.50 0.33 0.57 0.39 0.00 -
P/EPS -7.60 -37.93 11.61 20.97 18.46 0.00 -
EY -13.16 -2.64 8.61 4.77 5.42 0.00 -
DY 0.00 2.17 2.20 1.22 1.89 0.00 -
P/NAPS 0.55 0.64 0.55 1.04 0.70 0.00 -

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