[MAYPAK] QoQ Annualized Quarter 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- -16.2%
YoY- -33.7%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 80,452 82,836 70,897 69,457 69,478 69,404 65,131 15.13%
PBT 700 1,556 -4,130 -4,485 -3,860 -2,348 -2,959 -
Tax 0 0 0 0 0 0 0 -
NP 700 1,556 -4,130 -4,485 -3,860 -2,348 -2,959 -
-
NP to SH 700 1,556 -4,130 -4,485 -3,860 -2,348 -2,959 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 79,752 81,280 75,027 73,942 73,338 71,752 68,090 11.12%
-
Net Worth 30,783 30,534 30,281 31,116 32,376 33,962 34,465 -7.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 30,783 30,534 30,281 31,116 32,376 33,962 34,465 -7.26%
NOSH 42,168 41,827 42,057 42,049 42,047 41,928 42,031 0.21%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.87% 1.88% -5.83% -6.46% -5.56% -3.38% -4.54% -
ROE 2.27% 5.10% -13.64% -14.41% -11.92% -6.91% -8.59% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 190.79 198.04 168.57 165.18 165.24 165.53 154.96 14.88%
EPS 1.66 3.72 -9.82 -10.67 -9.18 -5.60 -7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.72 0.74 0.77 0.81 0.82 -7.46%
Adjusted Per Share Value based on latest NOSH - 42,082
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 192.00 197.69 169.20 165.76 165.81 165.64 155.44 15.13%
EPS 1.67 3.71 -9.86 -10.70 -9.21 -5.60 -7.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7347 0.7287 0.7227 0.7426 0.7727 0.8105 0.8225 -7.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.28 0.55 0.38 0.46 0.43 0.44 0.50 -
P/RPS 0.15 0.28 0.23 0.28 0.26 0.27 0.32 -39.68%
P/EPS 16.87 14.78 -3.87 -4.31 -4.68 -7.86 -7.10 -
EY 5.93 6.76 -25.84 -23.19 -21.35 -12.73 -14.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.75 0.53 0.62 0.56 0.54 0.61 -27.08%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 12/05/08 25/02/08 27/11/07 20/08/07 22/05/07 22/02/07 -
Price 0.35 0.33 0.47 0.40 0.46 0.47 0.68 -
P/RPS 0.18 0.17 0.28 0.24 0.28 0.28 0.44 -44.92%
P/EPS 21.08 8.87 -4.79 -3.75 -5.01 -8.39 -9.66 -
EY 4.74 11.27 -20.89 -26.67 -19.96 -11.91 -10.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.65 0.54 0.60 0.58 0.83 -30.60%

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