[MAYPAK] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 414.49%
YoY- 325.72%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 20,003 20,157 17,744 15,672 16,693 17,899 15,482 18.57%
PBT 5,451 -505 1,580 5,296 -1,684 -2,192 37 2664.18%
Tax 0 0 0 0 0 0 0 -
NP 5,451 -505 1,580 5,296 -1,684 -2,192 37 2664.18%
-
NP to SH 5,451 -505 1,580 5,296 -1,684 -2,192 37 2664.18%
-
Tax Rate 0.00% - 0.00% 0.00% - - 0.00% -
Total Cost 14,552 20,662 16,164 10,376 18,377 20,091 15,445 -3.88%
-
Net Worth 34,883 29,458 30,255 28,581 23,097 24,823 26,311 20.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 34,883 29,458 30,255 28,581 23,097 24,823 26,311 20.62%
NOSH 42,027 42,083 42,021 42,031 41,995 42,072 41,111 1.47%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 27.25% -2.51% 8.90% 33.79% -10.09% -12.25% 0.24% -
ROE 15.63% -1.71% 5.22% 18.53% -7.29% -8.83% 0.14% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 47.59 47.90 42.23 37.29 39.75 42.54 37.66 16.83%
EPS 12.97 -1.20 3.76 12.60 -4.01 -5.21 0.09 2623.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.70 0.72 0.68 0.55 0.59 0.64 18.86%
Adjusted Per Share Value based on latest NOSH - 42,031
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 47.74 48.11 42.35 37.40 39.84 42.72 36.95 18.57%
EPS 13.01 -1.21 3.77 12.64 -4.02 -5.23 0.09 2629.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8325 0.703 0.7221 0.6821 0.5512 0.5924 0.6279 20.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.34 0.32 0.33 0.33 0.30 0.26 0.32 -
P/RPS 0.71 0.67 0.78 0.89 0.75 0.61 0.85 -11.27%
P/EPS 2.62 -26.67 8.78 2.62 -7.48 -4.99 355.56 -96.17%
EY 38.15 -3.75 11.39 38.18 -13.37 -20.04 0.28 2524.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.46 0.49 0.55 0.44 0.50 -12.36%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 27/08/12 21/05/12 20/02/12 21/11/11 23/08/11 23/05/11 -
Price 0.43 0.34 0.35 0.31 0.30 0.22 0.28 -
P/RPS 0.90 0.71 0.83 0.83 0.75 0.52 0.74 13.89%
P/EPS 3.32 -28.33 9.31 2.46 -7.48 -4.22 311.11 -95.11%
EY 30.16 -3.53 10.74 40.65 -13.37 -23.68 0.32 1953.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.49 0.46 0.55 0.37 0.44 11.74%

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