[MAYPAK] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.39%
YoY- 323.75%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 57,217 36,580 17,300 75,032 57,904 37,901 17,744 118.10%
PBT -591 542 434 6,174 6,526 1,075 1,580 -
Tax 0 0 0 0 0 0 0 -
NP -591 542 434 6,174 6,526 1,075 1,580 -
-
NP to SH -591 542 434 6,174 6,526 1,075 1,580 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 57,808 36,038 16,866 68,858 51,378 36,826 16,164 133.68%
-
Net Worth 33,951 35,293 35,394 34,907 34,900 29,394 30,255 7.97%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 33,951 35,293 35,394 34,907 34,900 29,394 30,255 7.97%
NOSH 41,914 42,015 42,135 42,057 42,048 41,992 42,021 -0.16%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.03% 1.48% 2.51% 8.23% 11.27% 2.84% 8.90% -
ROE -1.74% 1.54% 1.23% 17.69% 18.70% 3.66% 5.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 136.51 87.06 41.06 178.40 137.71 90.26 42.23 118.46%
EPS -1.41 1.29 1.03 14.68 15.52 2.56 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.84 0.84 0.83 0.83 0.70 0.72 8.16%
Adjusted Per Share Value based on latest NOSH - 42,289
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 136.55 87.30 41.29 179.07 138.19 90.45 42.35 118.09%
EPS -1.41 1.29 1.04 14.73 15.57 2.57 3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8103 0.8423 0.8447 0.8331 0.8329 0.7015 0.7221 7.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.375 0.545 0.38 0.47 0.34 0.32 0.33 -
P/RPS 0.27 0.63 0.93 0.26 0.25 0.35 0.78 -50.66%
P/EPS -26.60 42.25 36.89 3.20 2.19 12.50 8.78 -
EY -3.76 2.37 2.71 31.23 45.65 8.00 11.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.65 0.45 0.57 0.41 0.46 0.46 0.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 19/08/13 20/05/13 25/02/13 09/11/12 27/08/12 21/05/12 -
Price 0.51 0.49 0.44 0.36 0.43 0.34 0.35 -
P/RPS 0.37 0.56 1.07 0.20 0.31 0.38 0.83 -41.61%
P/EPS -36.17 37.98 42.72 2.45 2.77 13.28 9.31 -
EY -2.76 2.63 2.34 40.78 36.09 7.53 10.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.52 0.43 0.52 0.49 0.49 18.22%

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