[MAYPAK] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -22.77%
YoY- -39.57%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 58,499 40,226 20,709 70,897 52,093 34,739 17,351 124.34%
PBT -827 350 389 -4,130 -3,364 -1,930 -587 25.59%
Tax 0 0 0 0 0 0 0 -
NP -827 350 389 -4,130 -3,364 -1,930 -587 25.59%
-
NP to SH -827 350 389 -4,130 -3,364 -1,930 -587 25.59%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 59,326 39,876 20,320 75,027 55,457 36,669 17,938 121.49%
-
Net Worth 29,385 30,783 30,534 30,281 31,117 32,376 33,962 -9.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 29,385 30,783 30,534 30,281 31,117 32,376 33,962 -9.17%
NOSH 41,979 42,168 41,827 42,057 42,050 42,047 41,928 0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.41% 0.87% 1.88% -5.83% -6.46% -5.56% -3.38% -
ROE -2.81% 1.14% 1.27% -13.64% -10.81% -5.96% -1.73% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 139.35 95.39 49.51 168.57 123.88 82.62 41.38 124.17%
EPS -1.97 0.83 0.93 -9.82 -8.00 -4.59 -1.40 25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.73 0.73 0.72 0.74 0.77 0.81 -9.24%
Adjusted Per Share Value based on latest NOSH - 42,107
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 139.61 96.00 49.42 169.20 124.32 82.91 41.41 124.34%
EPS -1.97 0.84 0.93 -9.86 -8.03 -4.61 -1.40 25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7013 0.7347 0.7287 0.7227 0.7426 0.7727 0.8105 -9.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.44 0.28 0.55 0.38 0.46 0.43 0.44 -
P/RPS 0.32 0.29 1.11 0.23 0.37 0.52 1.06 -54.89%
P/EPS -22.34 33.73 59.14 -3.87 -5.75 -9.37 -31.43 -20.30%
EY -4.48 2.96 1.69 -25.84 -17.39 -10.67 -3.18 25.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.38 0.75 0.53 0.62 0.56 0.54 10.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 12/05/08 25/02/08 27/11/07 20/08/07 22/05/07 -
Price 0.44 0.35 0.33 0.47 0.40 0.46 0.47 -
P/RPS 0.32 0.37 0.67 0.28 0.32 0.56 1.14 -57.02%
P/EPS -22.34 42.17 35.48 -4.79 -5.00 -10.02 -33.57 -23.72%
EY -4.48 2.37 2.82 -20.89 -20.00 -9.98 -2.98 31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.45 0.65 0.54 0.60 0.58 5.65%

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