[MAYPAK] QoQ TTM 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- 156.15%
YoY- 272.63%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 73,576 70,266 68,008 65,746 65,901 63,927 64,681 8.94%
PBT 11,822 4,687 3,000 1,457 -2,595 -1,753 -278 -
Tax 0 0 0 0 0 0 0 -
NP 11,822 4,687 3,000 1,457 -2,595 -1,753 -278 -
-
NP to SH 11,822 4,687 3,000 1,457 -2,595 -1,753 -278 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 61,754 65,579 65,008 64,289 68,496 65,680 64,959 -3.30%
-
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 16.07% 6.67% 4.41% 2.22% -3.94% -2.74% -0.43% -
ROE 33.89% 15.91% 9.92% 5.10% -11.24% -7.06% -1.06% -
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 175.07 166.97 161.84 156.42 156.93 151.94 157.33 7.36%
EPS 28.13 11.14 7.14 3.47 -6.18 -4.17 -0.68 -
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 175.59 167.69 162.30 156.91 157.28 152.57 154.36 8.94%
EPS 28.21 11.19 7.16 3.48 -6.19 -4.18 -0.66 -
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 0.19 0.19 0.20 0.21 0.19 0.17 0.20 -3.35%
P/EPS 1.21 2.87 4.62 9.52 -4.85 -6.24 -47.32 -
EY 82.73 34.80 21.63 10.50 -20.60 -16.03 -2.11 -
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 0.25 0.20 0.22 0.20 0.19 0.14 0.18 24.40%
P/EPS 1.53 3.05 4.90 8.94 -4.85 -5.28 -41.41 -
EY 65.42 32.76 20.40 11.18 -20.60 -18.94 -2.42 -
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