[MAYPAK] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 40.59%
YoY- -270.9%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 86,853 88,288 88,500 89,528 81,050 80,060 83,486 2.66%
PBT -7,457 -8,372 -4,190 -1,988 -3,346 -2,702 -1,616 176.40%
Tax 0 0 0 0 0 0 0 -
NP -7,457 -8,372 -4,190 -1,988 -3,346 -2,702 -1,616 176.40%
-
NP to SH -7,457 -8,372 -4,190 -1,988 -3,346 -2,702 -1,616 176.40%
-
Tax Rate - - - - - - - -
Total Cost 94,310 96,660 92,690 91,516 84,396 82,762 85,102 7.06%
-
Net Worth 22,698 23,972 28,185 29,904 30,265 31,540 32,824 -21.74%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 22,698 23,972 28,185 29,904 30,265 31,540 32,824 -21.74%
NOSH 42,034 42,056 42,068 42,118 42,035 42,053 42,083 -0.07%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -8.59% -9.48% -4.73% -2.22% -4.13% -3.38% -1.94% -
ROE -32.85% -34.92% -14.87% -6.65% -11.06% -8.57% -4.92% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 206.62 209.93 210.37 212.56 192.81 190.37 198.38 2.74%
EPS -17.74 -19.91 -9.96 -4.72 -7.96 -6.43 -3.84 176.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.57 0.67 0.71 0.72 0.75 0.78 -21.68%
Adjusted Per Share Value based on latest NOSH - 42,118
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 207.28 210.70 211.21 213.66 193.43 191.07 199.24 2.66%
EPS -17.80 -19.98 -10.00 -4.74 -7.99 -6.45 -3.86 176.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5417 0.5721 0.6727 0.7137 0.7223 0.7527 0.7834 -21.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.465 0.40 0.35 0.38 0.32 0.45 0.47 -
P/RPS 0.23 0.19 0.17 0.18 0.17 0.24 0.24 -2.78%
P/EPS -2.62 -2.01 -3.51 -8.05 -4.02 -7.00 -12.24 -64.11%
EY -38.15 -49.77 -28.46 -12.42 -24.88 -14.28 -8.17 178.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.70 0.52 0.54 0.44 0.60 0.60 27.04%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 23/11/15 24/08/15 15/05/15 23/02/15 24/11/14 22/08/14 -
Price 0.40 0.44 0.36 0.38 0.40 0.43 0.465 -
P/RPS 0.19 0.21 0.17 0.18 0.21 0.23 0.23 -11.92%
P/EPS -2.25 -2.21 -3.61 -8.05 -5.03 -6.69 -12.11 -67.33%
EY -44.35 -45.24 -27.67 -12.42 -19.90 -14.95 -8.26 205.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.54 0.54 0.56 0.57 0.60 14.96%

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