[MAYPAK] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 85.48%
YoY- 493.55%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 13,410 14,158 14,773 16,170 14,896 15,366 15,332 -8.54%
PBT -40 332 525 1,502 836 814 712 -
Tax 0 167 -253 -582 -340 -245 -287 -
NP -40 499 272 920 496 569 425 -
-
NP to SH -40 499 272 920 496 569 425 -
-
Tax Rate - -50.30% 48.19% 38.75% 40.67% 30.10% 40.31% -
Total Cost 13,450 13,659 14,501 15,250 14,400 14,797 14,907 -6.63%
-
Net Worth 34,947 21,052 33,947 34,237 33,206 32,544 32,611 4.72%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 421 - - - 419 - -
Div Payout % - 84.38% - - - 73.80% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 34,947 21,052 33,947 34,237 33,206 32,544 32,611 4.72%
NOSH 21,052 21,052 21,085 21,004 21,016 20,996 21,039 0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -0.30% 3.52% 1.84% 5.69% 3.33% 3.70% 2.77% -
ROE -0.11% 2.37% 0.80% 2.69% 1.49% 1.75% 1.30% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 63.70 67.25 70.06 76.98 70.88 73.18 72.87 -8.58%
EPS -0.19 2.37 1.29 4.38 2.36 2.71 2.02 -
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.66 1.00 1.61 1.63 1.58 1.55 1.55 4.68%
Adjusted Per Share Value based on latest NOSH - 21,004
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 32.00 33.79 35.26 38.59 35.55 36.67 36.59 -8.55%
EPS -0.10 1.19 0.65 2.20 1.18 1.36 1.01 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.834 0.5024 0.8102 0.8171 0.7925 0.7767 0.7783 4.72%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.26 1.38 1.21 1.40 1.55 1.26 1.10 -
P/RPS 1.98 2.05 1.73 1.82 2.19 1.72 1.51 19.82%
P/EPS -663.16 58.22 93.80 31.96 65.68 46.49 54.46 -
EY -0.15 1.72 1.07 3.13 1.52 2.15 1.84 -
DY 0.00 1.45 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.76 1.38 0.75 0.86 0.98 0.81 0.71 4.64%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 29/11/02 27/08/02 24/05/02 21/02/02 27/11/01 -
Price 0.91 1.30 1.31 1.37 1.64 1.40 1.26 -
P/RPS 1.43 1.93 1.87 1.78 2.31 1.91 1.73 -11.93%
P/EPS -478.95 54.85 101.55 31.28 69.49 51.66 62.38 -
EY -0.21 1.82 0.98 3.20 1.44 1.94 1.60 -
DY 0.00 1.54 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 0.55 1.30 0.81 0.84 1.04 0.90 0.81 -22.76%

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