[MAYPAK] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 507.45%
YoY- 112.71%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 49,988 35,269 16,616 61,595 45,398 29,302 14,035 133.04%
PBT -852 -10 706 571 94 68 -807 3.68%
Tax 0 0 0 0 0 0 0 -
NP -852 -10 706 571 94 68 -807 3.68%
-
NP to SH -852 -10 706 571 94 68 -807 3.68%
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% - -
Total Cost 50,840 35,279 15,910 61,024 45,304 29,234 14,842 127.06%
-
Net Worth 25,601 31,500 26,895 26,450 26,490 26,350 24,798 2.14%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 25,601 31,500 26,895 26,450 26,490 26,350 24,798 2.14%
NOSH 41,970 50,000 42,023 41,985 42,727 42,500 42,031 -0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.70% -0.03% 4.25% 0.93% 0.21% 0.23% -5.75% -
ROE -3.33% -0.03% 2.63% 2.16% 0.35% 0.26% -3.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 119.10 70.54 39.54 146.71 106.25 68.95 33.39 133.27%
EPS -2.03 -0.02 1.68 1.36 0.22 0.16 -1.92 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.64 0.63 0.62 0.62 0.59 2.24%
Adjusted Per Share Value based on latest NOSH - 42,212
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 119.30 84.17 39.65 147.00 108.34 69.93 33.50 133.02%
EPS -2.03 -0.02 1.68 1.36 0.22 0.16 -1.93 3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.611 0.7518 0.6419 0.6313 0.6322 0.6289 0.5918 2.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.39 0.32 0.39 0.43 0.45 0.40 0.39 -
P/RPS 0.33 0.45 0.99 0.29 0.42 0.58 1.17 -56.95%
P/EPS -19.21 -1,600.00 23.21 31.62 204.55 250.00 -20.31 -3.64%
EY -5.21 -0.06 4.31 3.16 0.49 0.40 -4.92 3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.61 0.68 0.73 0.65 0.66 -2.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 18/05/09 -
Price 0.36 0.44 0.50 0.43 0.44 0.45 0.40 -
P/RPS 0.30 0.62 1.26 0.29 0.41 0.65 1.20 -60.28%
P/EPS -17.73 -2,200.00 29.76 31.62 200.00 281.25 -20.83 -10.17%
EY -5.64 -0.05 3.36 3.16 0.50 0.36 -4.80 11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.78 0.68 0.71 0.73 0.68 -9.02%

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