[MAYPAK] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 64.46%
YoY- -33.05%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 18,302 20,682 21,061 19,213 20,637 19,280 17,300 3.82%
PBT -1,219 -674 -134 -467 -1,314 108 434 -
Tax 0 0 0 0 0 0 0 -
NP -1,219 -674 -134 -467 -1,314 108 434 -
-
NP to SH -1,219 -674 -134 -467 -1,314 108 434 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 19,521 21,356 21,195 19,680 21,951 19,172 16,866 10.22%
-
Net Worth 31,525 32,857 33,500 33,657 34,019 34,892 35,394 -7.42%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 31,525 32,857 33,500 33,657 34,019 34,892 35,394 -7.42%
NOSH 42,034 42,124 41,875 42,072 41,999 41,538 42,135 -0.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -6.66% -3.26% -0.64% -2.43% -6.37% 0.56% 2.51% -
ROE -3.87% -2.05% -0.40% -1.39% -3.86% 0.31% 1.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.54 49.10 50.29 45.67 49.14 46.41 41.06 3.98%
EPS -2.90 -1.60 -0.32 -1.11 -2.70 0.26 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.78 0.80 0.80 0.81 0.84 0.84 -7.27%
Adjusted Per Share Value based on latest NOSH - 42,072
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.68 49.36 50.26 45.85 49.25 46.01 41.29 3.81%
EPS -2.91 -1.61 -0.32 -1.11 -3.14 0.26 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7524 0.7842 0.7995 0.8033 0.8119 0.8327 0.8447 -7.41%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.45 0.47 0.465 0.43 0.375 0.545 0.38 -
P/RPS 1.03 0.96 0.92 0.94 0.76 1.17 0.93 7.03%
P/EPS -15.52 -29.38 -145.31 -38.74 -11.99 209.62 36.89 -
EY -6.44 -3.40 -0.69 -2.58 -8.34 0.48 2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.58 0.54 0.46 0.65 0.45 21.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 22/08/14 26/05/14 17/02/14 25/11/13 19/08/13 20/05/13 -
Price 0.43 0.465 0.49 0.57 0.51 0.49 0.44 -
P/RPS 0.99 0.95 0.97 1.25 1.04 1.06 1.07 -5.04%
P/EPS -14.83 -29.06 -153.13 -51.35 -16.30 188.46 42.72 -
EY -6.74 -3.44 -0.65 -1.95 -6.13 0.53 2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.61 0.71 0.63 0.58 0.52 6.30%

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