[MAYPAK] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 23.18%
YoY- -100.0%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 20,157 17,744 15,672 16,693 17,899 15,482 15,827 17.51%
PBT -505 1,580 5,296 -1,684 -2,192 37 1,244 -
Tax 0 0 0 0 0 0 0 -
NP -505 1,580 5,296 -1,684 -2,192 37 1,244 -
-
NP to SH -505 1,580 5,296 -1,684 -2,192 37 1,244 -
-
Tax Rate - 0.00% 0.00% - - 0.00% 0.00% -
Total Cost 20,662 16,164 10,376 18,377 20,091 15,445 14,583 26.17%
-
Net Worth 29,458 30,255 28,581 23,097 24,823 26,311 26,945 6.13%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 29,458 30,255 28,581 23,097 24,823 26,311 26,945 6.13%
NOSH 42,083 42,021 42,031 41,995 42,072 41,111 42,101 -0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.51% 8.90% 33.79% -10.09% -12.25% 0.24% 7.86% -
ROE -1.71% 5.22% 18.53% -7.29% -8.83% 0.14% 4.62% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.90 42.23 37.29 39.75 42.54 37.66 37.59 17.55%
EPS -1.20 3.76 12.60 -4.01 -5.21 0.09 2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.68 0.55 0.59 0.64 0.64 6.16%
Adjusted Per Share Value based on latest NOSH - 41,995
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 48.11 42.35 37.40 39.84 42.72 36.95 37.77 17.52%
EPS -1.21 3.77 12.64 -4.02 -5.23 0.09 2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.703 0.7221 0.6821 0.5512 0.5924 0.6279 0.6431 6.12%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.32 0.33 0.33 0.30 0.26 0.32 0.35 -
P/RPS 0.67 0.78 0.89 0.75 0.61 0.85 0.93 -19.65%
P/EPS -26.67 8.78 2.62 -7.48 -4.99 355.56 11.85 -
EY -3.75 11.39 38.18 -13.37 -20.04 0.28 8.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.49 0.55 0.44 0.50 0.55 -11.24%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 21/05/12 20/02/12 21/11/11 23/08/11 23/05/11 22/02/11 -
Price 0.34 0.35 0.31 0.30 0.22 0.28 0.34 -
P/RPS 0.71 0.83 0.83 0.75 0.52 0.74 0.90 -14.63%
P/EPS -28.33 9.31 2.46 -7.48 -4.22 311.11 11.51 -
EY -3.53 10.74 40.65 -13.37 -23.68 0.32 8.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.46 0.55 0.37 0.44 0.53 -5.10%

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