[MAYPAK] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.84%
YoY- 111.37%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 70,538 66,464 61,595 60,530 58,604 56,140 74,759 -3.81%
PBT -20 2,824 571 125 136 -3,228 -4,491 -97.31%
Tax 0 0 0 0 0 0 0 -
NP -20 2,824 571 125 136 -3,228 -4,491 -97.31%
-
NP to SH -20 2,824 571 125 136 -3,228 -4,491 -97.31%
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 70,558 63,640 61,024 60,405 58,468 59,368 79,250 -7.47%
-
Net Worth 31,500 26,895 26,450 26,490 26,350 24,798 25,650 14.72%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 31,500 26,895 26,450 26,490 26,350 24,798 25,650 14.72%
NOSH 50,000 42,023 41,985 42,727 42,500 42,031 42,050 12.27%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.03% 4.25% 0.93% 0.21% 0.23% -5.75% -6.01% -
ROE -0.06% 10.50% 2.16% 0.47% 0.52% -13.02% -17.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 141.08 158.16 146.71 141.67 137.89 133.57 177.78 -14.32%
EPS -0.04 6.72 1.36 0.29 0.32 -7.68 -10.68 -97.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.63 0.62 0.62 0.59 0.61 2.18%
Adjusted Per Share Value based on latest NOSH - 43,333
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 168.34 158.62 147.00 144.46 139.86 133.98 178.42 -3.81%
EPS -0.05 6.74 1.36 0.30 0.32 -7.70 -10.72 -97.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7518 0.6419 0.6313 0.6322 0.6289 0.5918 0.6122 14.71%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.32 0.39 0.43 0.45 0.40 0.39 0.42 -
P/RPS 0.23 0.25 0.29 0.32 0.29 0.29 0.24 -2.80%
P/EPS -800.00 5.80 31.62 153.41 125.00 -5.08 -3.93 3394.29%
EY -0.13 17.23 3.16 0.65 0.80 -19.69 -25.43 -97.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.68 0.73 0.65 0.66 0.69 -18.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 18/05/09 27/02/09 -
Price 0.44 0.50 0.43 0.44 0.45 0.40 0.39 -
P/RPS 0.31 0.32 0.29 0.31 0.33 0.30 0.22 25.76%
P/EPS -1,100.00 7.44 31.62 150.00 140.63 -5.21 -3.65 4442.27%
EY -0.09 13.44 3.16 0.67 0.71 -19.20 -27.38 -97.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.68 0.71 0.73 0.68 0.64 6.17%

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