[MAYPAK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 82.03%
YoY- -307.46%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 61,595 45,398 29,302 14,035 74,759 58,499 40,226 32.74%
PBT 571 94 68 -807 -4,491 -827 350 38.46%
Tax 0 0 0 0 0 0 0 -
NP 571 94 68 -807 -4,491 -827 350 38.46%
-
NP to SH 571 94 68 -807 -4,491 -827 350 38.46%
-
Tax Rate 0.00% 0.00% 0.00% - - - 0.00% -
Total Cost 61,024 45,304 29,234 14,842 79,250 59,326 39,876 32.69%
-
Net Worth 26,450 26,490 26,350 24,798 25,650 29,385 30,783 -9.59%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 26,450 26,490 26,350 24,798 25,650 29,385 30,783 -9.59%
NOSH 41,985 42,727 42,500 42,031 42,050 41,979 42,168 -0.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.93% 0.21% 0.23% -5.75% -6.01% -1.41% 0.87% -
ROE 2.16% 0.35% 0.26% -3.25% -17.51% -2.81% 1.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 146.71 106.25 68.95 33.39 177.78 139.35 95.39 33.13%
EPS 1.36 0.22 0.16 -1.92 -10.68 -1.97 0.83 38.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.62 0.59 0.61 0.70 0.73 -9.33%
Adjusted Per Share Value based on latest NOSH - 42,031
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 147.00 108.34 69.93 33.50 178.42 139.61 96.00 32.74%
EPS 1.36 0.22 0.16 -1.93 -10.72 -1.97 0.84 37.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6313 0.6322 0.6289 0.5918 0.6122 0.7013 0.7347 -9.59%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.43 0.45 0.40 0.39 0.42 0.44 0.28 -
P/RPS 0.29 0.42 0.58 1.17 0.24 0.32 0.29 0.00%
P/EPS 31.62 204.55 250.00 -20.31 -3.93 -22.34 33.73 -4.20%
EY 3.16 0.49 0.40 -4.92 -25.43 -4.48 2.96 4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.65 0.66 0.69 0.63 0.38 47.23%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 24/08/09 18/05/09 27/02/09 24/11/08 25/08/08 -
Price 0.43 0.44 0.45 0.40 0.39 0.44 0.35 -
P/RPS 0.29 0.41 0.65 1.20 0.22 0.32 0.37 -14.95%
P/EPS 31.62 200.00 281.25 -20.83 -3.65 -22.34 42.17 -17.42%
EY 3.16 0.50 0.36 -4.80 -27.38 -4.48 2.37 21.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.73 0.68 0.64 0.63 0.48 26.05%

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