[MAYPAK] YoY TTM Result on 31-Mar-2005 [#1]

Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -18.07%
YoY- -285.83%
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 74,252 66,609 68,075 70,439 58,190 58,511 60,203 3.55%
PBT -3,249 -2,929 -3,384 -3,122 -2,623 2,318 2,731 -
Tax 0 0 591 182 1,861 -668 -1,087 -
NP -3,249 -2,929 -2,793 -2,940 -762 1,650 1,644 -
-
NP to SH -3,249 -2,929 -2,793 -2,940 -762 1,650 1,644 -
-
Tax Rate - - - - - 28.82% 39.80% -
Total Cost 77,501 69,538 70,868 73,379 58,952 56,861 58,559 4.77%
-
Net Worth 30,534 33,962 36,575 40,462 45,049 34,947 33,206 -1.38%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - 628 421 419 -
Div Payout % - - - - 0.00% 25.52% 25.54% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 30,534 33,962 36,575 40,462 45,049 34,947 33,206 -1.38%
NOSH 41,827 41,928 42,040 42,148 42,499 21,052 21,016 12.14%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -4.38% -4.40% -4.10% -4.17% -1.31% 2.82% 2.73% -
ROE -10.64% -8.62% -7.64% -7.27% -1.69% 4.72% 4.95% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 177.52 158.86 161.93 167.12 136.92 277.93 286.45 -7.65%
EPS -7.77 -6.99 -6.64 -6.98 -1.79 7.84 7.82 -
DPS 0.00 0.00 0.00 0.00 1.48 2.00 2.00 -
NAPS 0.73 0.81 0.87 0.96 1.06 1.66 1.58 -12.06%
Adjusted Per Share Value based on latest NOSH - 42,148
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 177.21 158.97 162.46 168.11 138.87 139.64 143.68 3.55%
EPS -7.75 -6.99 -6.67 -7.02 -1.82 3.94 3.92 -
DPS 0.00 0.00 0.00 0.00 1.50 1.00 1.00 -
NAPS 0.7287 0.8105 0.8729 0.9657 1.0751 0.834 0.7925 -1.38%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.55 0.44 0.46 0.80 0.90 1.26 1.55 -
P/RPS 0.31 0.28 0.28 0.48 0.66 0.45 0.54 -8.82%
P/EPS -7.08 -6.30 -6.92 -11.47 -50.20 16.08 19.82 -
EY -14.12 -15.88 -14.44 -8.72 -1.99 6.22 5.05 -
DY 0.00 0.00 0.00 0.00 1.64 1.59 1.29 -
P/NAPS 0.75 0.54 0.53 0.83 0.85 0.76 0.98 -4.35%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 12/05/08 22/05/07 23/05/06 24/05/05 25/05/04 30/05/03 24/05/02 -
Price 0.33 0.47 0.49 0.53 0.68 0.91 1.64 -
P/RPS 0.19 0.30 0.30 0.32 0.50 0.33 0.57 -16.71%
P/EPS -4.25 -6.73 -7.38 -7.60 -37.93 11.61 20.97 -
EY -23.54 -14.86 -13.56 -13.16 -2.64 8.61 4.77 -
DY 0.00 0.00 0.00 0.00 2.17 2.20 1.22 -
P/NAPS 0.45 0.58 0.56 0.55 0.64 0.55 1.04 -13.02%

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