[MAYPAK] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 116.0%
YoY- 112.72%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 66,185 67,562 64,176 61,595 61,658 63,835 68,085 -1.86%
PBT -376 492 2,084 571 -3,569 -4,772 -5,686 -83.62%
Tax 0 0 0 0 0 0 0 -
NP -376 492 2,084 571 -3,569 -4,772 -5,686 -83.62%
-
NP to SH -376 492 2,084 571 -3,569 -4,772 -5,686 -83.62%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 66,561 67,070 62,092 61,024 65,227 68,607 73,771 -6.62%
-
Net Worth 25,681 26,415 26,895 26,593 26,866 26,081 24,798 2.35%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 25,681 26,415 26,895 26,593 26,866 26,081 24,798 2.35%
NOSH 42,100 41,929 42,023 42,212 43,333 42,067 42,031 0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.57% 0.73% 3.25% 0.93% -5.79% -7.48% -8.35% -
ROE -1.46% 1.86% 7.75% 2.15% -13.28% -18.30% -22.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 157.21 161.13 152.71 145.92 142.29 151.74 161.99 -1.97%
EPS -0.89 1.17 4.96 1.35 -8.24 -11.34 -13.53 -83.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.64 0.63 0.62 0.62 0.59 2.24%
Adjusted Per Share Value based on latest NOSH - 42,212
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 157.95 161.24 153.16 147.00 147.15 152.35 162.49 -1.86%
EPS -0.90 1.17 4.97 1.36 -8.52 -11.39 -13.57 -83.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6129 0.6304 0.6419 0.6347 0.6412 0.6225 0.5918 2.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.39 0.32 0.39 0.43 0.45 0.40 0.39 -
P/RPS 0.25 0.20 0.26 0.29 0.32 0.26 0.24 2.75%
P/EPS -43.67 27.27 7.86 31.79 -5.46 -3.53 -2.88 511.61%
EY -2.29 3.67 12.72 3.15 -18.30 -28.36 -34.69 -83.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.61 0.68 0.73 0.65 0.66 -2.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 18/05/09 -
Price 0.36 0.44 0.50 0.43 0.44 0.45 0.40 -
P/RPS 0.23 0.27 0.33 0.29 0.31 0.30 0.25 -5.40%
P/EPS -40.31 37.50 10.08 31.79 -5.34 -3.97 -2.96 469.36%
EY -2.48 2.67 9.92 3.15 -18.72 -25.21 -33.82 -82.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.78 0.68 0.71 0.73 0.68 -9.02%

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