[MAYPAK] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -8420.0%
YoY- -1006.38%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 33,381 15,482 65,815 49,988 35,269 16,616 61,595 -33.60%
PBT -2,155 37 390 -852 -10 706 571 -
Tax 0 0 0 0 0 0 0 -
NP -2,155 37 390 -852 -10 706 571 -
-
NP to SH -2,155 37 390 -852 -10 706 571 -
-
Tax Rate - 0.00% 0.00% - - 0.00% 0.00% -
Total Cost 35,536 15,445 65,425 50,840 35,279 15,910 61,024 -30.33%
-
Net Worth 24,784 26,311 26,838 25,601 31,500 26,895 26,450 -4.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 24,784 26,311 26,838 25,601 31,500 26,895 26,450 -4.25%
NOSH 42,007 41,111 41,935 41,970 50,000 42,023 41,985 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -6.46% 0.24% 0.59% -1.70% -0.03% 4.25% 0.93% -
ROE -8.69% 0.14% 1.45% -3.33% -0.03% 2.63% 2.16% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 79.46 37.66 156.94 119.10 70.54 39.54 146.71 -33.63%
EPS -5.13 0.09 0.93 -2.03 -0.02 1.68 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.64 0.64 0.61 0.63 0.64 0.63 -4.29%
Adjusted Per Share Value based on latest NOSH - 42,100
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 79.67 36.95 157.07 119.30 84.17 39.65 147.00 -33.60%
EPS -5.14 0.09 0.93 -2.03 -0.02 1.68 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5915 0.6279 0.6405 0.611 0.7518 0.6419 0.6313 -4.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.26 0.32 0.35 0.39 0.32 0.39 0.43 -
P/RPS 0.33 0.85 0.22 0.33 0.45 0.99 0.29 9.02%
P/EPS -5.07 355.56 37.63 -19.21 -1,600.00 23.21 31.62 -
EY -19.73 0.28 2.66 -5.21 -0.06 4.31 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.55 0.64 0.51 0.61 0.68 -25.24%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 23/05/11 22/02/11 22/11/10 23/08/10 24/05/10 24/02/10 -
Price 0.22 0.28 0.34 0.36 0.44 0.50 0.43 -
P/RPS 0.28 0.74 0.22 0.30 0.62 1.26 0.29 -2.31%
P/EPS -4.29 311.11 36.56 -17.73 -2,200.00 29.76 31.62 -
EY -23.32 0.32 2.74 -5.64 -0.05 3.36 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.53 0.59 0.70 0.78 0.68 -33.42%

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