[MAYPAK] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 223.65%
YoY- -72.53%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 19,213 20,637 19,280 17,300 17,129 20,003 20,157 -3.13%
PBT -467 -1,314 108 434 -351 5,451 -505 -5.06%
Tax 0 0 0 0 0 0 0 -
NP -467 -1,314 108 434 -351 5,451 -505 -5.06%
-
NP to SH -467 -1,314 108 434 -351 5,451 -505 -5.06%
-
Tax Rate - - 0.00% 0.00% - 0.00% - -
Total Cost 19,680 21,951 19,172 16,866 17,480 14,552 20,662 -3.18%
-
Net Worth 33,657 34,019 34,892 35,394 35,099 34,883 29,458 9.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 33,657 34,019 34,892 35,394 35,099 34,883 29,458 9.26%
NOSH 42,072 41,999 41,538 42,135 42,289 42,027 42,083 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.43% -6.37% 0.56% 2.51% -2.05% 27.25% -2.51% -
ROE -1.39% -3.86% 0.31% 1.23% -1.00% 15.63% -1.71% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.67 49.14 46.41 41.06 40.50 47.59 47.90 -3.11%
EPS -1.11 -2.70 0.26 1.03 -0.83 12.97 -1.20 -5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.84 0.84 0.83 0.83 0.70 9.28%
Adjusted Per Share Value based on latest NOSH - 42,135
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.85 49.25 46.01 41.29 40.88 47.74 48.11 -3.14%
EPS -1.11 -3.14 0.26 1.04 -0.84 13.01 -1.21 -5.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8033 0.8119 0.8327 0.8447 0.8377 0.8325 0.703 9.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.43 0.375 0.545 0.38 0.47 0.34 0.32 -
P/RPS 0.94 0.76 1.17 0.93 1.16 0.71 0.67 25.24%
P/EPS -38.74 -11.99 209.62 36.89 -56.63 2.62 -26.67 28.17%
EY -2.58 -8.34 0.48 2.71 -1.77 38.15 -3.75 -22.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.65 0.45 0.57 0.41 0.46 11.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 25/11/13 19/08/13 20/05/13 25/02/13 09/11/12 27/08/12 -
Price 0.57 0.51 0.49 0.44 0.36 0.43 0.34 -
P/RPS 1.25 1.04 1.06 1.07 0.89 0.90 0.71 45.65%
P/EPS -51.35 -16.30 188.46 42.72 -43.37 3.32 -28.33 48.49%
EY -1.95 -6.13 0.53 2.34 -2.31 30.16 -3.53 -32.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.58 0.52 0.43 0.52 0.49 27.96%

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