[MAYPAK] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 137.95%
YoY- 273.59%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 57,904 37,901 17,744 65,746 50,074 33,381 15,482 140.36%
PBT 6,526 1,075 1,580 1,457 -3,839 -2,155 37 3015.57%
Tax 0 0 0 0 0 0 0 -
NP 6,526 1,075 1,580 1,457 -3,839 -2,155 37 3015.57%
-
NP to SH 6,526 1,075 1,580 1,457 -3,839 -2,155 37 3015.57%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - 0.00% -
Total Cost 51,378 36,826 16,164 64,289 53,913 35,536 15,445 122.35%
-
Net Worth 34,900 29,394 30,255 28,552 23,126 24,784 26,311 20.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 34,900 29,394 30,255 28,552 23,126 24,784 26,311 20.66%
NOSH 42,048 41,992 42,021 41,988 42,048 42,007 41,111 1.50%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.27% 2.84% 8.90% 2.22% -7.67% -6.46% 0.24% -
ROE 18.70% 3.66% 5.22% 5.10% -16.60% -8.69% 0.14% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 137.71 90.26 42.23 156.58 119.09 79.46 37.66 136.79%
EPS 15.52 2.56 3.76 3.47 -9.13 -5.13 0.09 2969.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.70 0.72 0.68 0.55 0.59 0.64 18.86%
Adjusted Per Share Value based on latest NOSH - 42,031
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 138.19 90.45 42.35 156.91 119.50 79.67 36.95 140.36%
EPS 15.57 2.57 3.77 3.48 -9.16 -5.14 0.09 2975.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8329 0.7015 0.7221 0.6814 0.5519 0.5915 0.6279 20.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.34 0.32 0.33 0.33 0.30 0.26 0.32 -
P/RPS 0.25 0.35 0.78 0.21 0.25 0.33 0.85 -55.67%
P/EPS 2.19 12.50 8.78 9.51 -3.29 -5.07 355.56 -96.60%
EY 45.65 8.00 11.39 10.52 -30.43 -19.73 0.28 2856.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.46 0.49 0.55 0.44 0.50 -12.36%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 27/08/12 21/05/12 20/02/12 21/11/11 23/08/11 23/05/11 -
Price 0.43 0.34 0.35 0.31 0.30 0.22 0.28 -
P/RPS 0.31 0.38 0.83 0.20 0.25 0.28 0.74 -43.92%
P/EPS 2.77 13.28 9.31 8.93 -3.29 -4.29 311.11 -95.66%
EY 36.09 7.53 10.74 11.19 -30.43 -23.32 0.32 2214.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.49 0.46 0.55 0.37 0.44 11.74%

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