[MAYPAK] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -47.77%
YoY- 323.82%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 74,346 73,712 74,589 75,033 73,576 70,266 68,008 6.11%
PBT -1,123 5,642 5,029 6,175 11,822 4,687 3,000 -
Tax 0 0 0 0 0 0 0 -
NP -1,123 5,642 5,029 6,175 11,822 4,687 3,000 -
-
NP to SH -1,123 5,642 5,029 6,175 11,822 4,687 3,000 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 75,469 68,070 69,560 68,858 61,754 65,579 65,008 10.44%
-
Net Worth 34,019 34,892 35,394 35,099 34,883 29,458 30,255 8.12%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 34,019 34,892 35,394 35,099 34,883 29,458 30,255 8.12%
NOSH 41,999 41,538 42,135 42,289 42,027 42,083 42,021 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.51% 7.65% 6.74% 8.23% 16.07% 6.67% 4.41% -
ROE -3.30% 16.17% 14.21% 17.59% 33.89% 15.91% 9.92% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 177.01 177.45 177.02 177.43 175.07 166.97 161.84 6.14%
EPS -2.67 13.58 11.94 14.60 28.13 11.14 7.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.84 0.84 0.83 0.83 0.70 0.72 8.16%
Adjusted Per Share Value based on latest NOSH - 42,289
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 177.43 175.92 178.01 179.07 175.59 167.69 162.30 6.11%
EPS -2.68 13.46 12.00 14.74 28.21 11.19 7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8119 0.8327 0.8447 0.8377 0.8325 0.703 0.7221 8.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.375 0.545 0.38 0.47 0.34 0.32 0.33 -
P/RPS 0.21 0.31 0.21 0.26 0.19 0.19 0.20 3.30%
P/EPS -14.02 4.01 3.18 3.22 1.21 2.87 4.62 -
EY -7.13 24.92 31.41 31.07 82.73 34.80 21.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.65 0.45 0.57 0.41 0.46 0.46 0.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 19/08/13 20/05/13 25/02/13 09/11/12 27/08/12 21/05/12 -
Price 0.51 0.49 0.44 0.36 0.43 0.34 0.35 -
P/RPS 0.29 0.28 0.25 0.20 0.25 0.20 0.22 20.20%
P/EPS -19.07 3.61 3.69 2.47 1.53 3.05 4.90 -
EY -5.24 27.72 27.13 40.56 65.42 32.76 20.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.52 0.43 0.52 0.49 0.49 18.22%

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