[MAYPAK] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1179.41%
YoY- 423.69%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 19,280 17,300 17,129 20,003 20,157 17,744 15,672 14.82%
PBT 108 434 -351 5,451 -505 1,580 5,296 -92.55%
Tax 0 0 0 0 0 0 0 -
NP 108 434 -351 5,451 -505 1,580 5,296 -92.55%
-
NP to SH 108 434 -351 5,451 -505 1,580 5,296 -92.55%
-
Tax Rate 0.00% 0.00% - 0.00% - 0.00% 0.00% -
Total Cost 19,172 16,866 17,480 14,552 20,662 16,164 10,376 50.63%
-
Net Worth 34,892 35,394 35,099 34,883 29,458 30,255 28,581 14.24%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 34,892 35,394 35,099 34,883 29,458 30,255 28,581 14.24%
NOSH 41,538 42,135 42,289 42,027 42,083 42,021 42,031 -0.78%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.56% 2.51% -2.05% 27.25% -2.51% 8.90% 33.79% -
ROE 0.31% 1.23% -1.00% 15.63% -1.71% 5.22% 18.53% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.41 41.06 40.50 47.59 47.90 42.23 37.29 15.71%
EPS 0.26 1.03 -0.83 12.97 -1.20 3.76 12.60 -92.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.83 0.83 0.70 0.72 0.68 15.14%
Adjusted Per Share Value based on latest NOSH - 42,027
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.01 41.29 40.88 47.74 48.11 42.35 37.40 14.82%
EPS 0.26 1.04 -0.84 13.01 -1.21 3.77 12.64 -92.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8327 0.8447 0.8377 0.8325 0.703 0.7221 0.6821 14.23%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.545 0.38 0.47 0.34 0.32 0.33 0.33 -
P/RPS 1.17 0.93 1.16 0.71 0.67 0.78 0.89 20.02%
P/EPS 209.62 36.89 -56.63 2.62 -26.67 8.78 2.62 1761.71%
EY 0.48 2.71 -1.77 38.15 -3.75 11.39 38.18 -94.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.45 0.57 0.41 0.46 0.46 0.49 20.74%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 20/05/13 25/02/13 09/11/12 27/08/12 21/05/12 20/02/12 -
Price 0.49 0.44 0.36 0.43 0.34 0.35 0.31 -
P/RPS 1.06 1.07 0.89 0.90 0.71 0.83 0.83 17.72%
P/EPS 188.46 42.72 -43.37 3.32 -28.33 9.31 2.46 1708.57%
EY 0.53 2.34 -2.31 30.16 -3.53 10.74 40.65 -94.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.43 0.52 0.49 0.49 0.46 16.72%

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