[MAYPAK] QoQ TTM 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- -18.56%
YoY- 67.63%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 76,430 74,346 73,712 74,589 75,033 73,576 70,266 5.74%
PBT -1,239 -1,123 5,642 5,029 6,175 11,822 4,687 -
Tax 0 0 0 0 0 0 0 -
NP -1,239 -1,123 5,642 5,029 6,175 11,822 4,687 -
-
NP to SH -1,239 -1,123 5,642 5,029 6,175 11,822 4,687 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 77,669 75,469 68,070 69,560 68,858 61,754 65,579 11.90%
-
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 -1.62% -1.51% 7.65% 6.74% 8.23% 16.07% 6.67% -
ROE -3.68% -3.30% 16.17% 14.21% 17.59% 33.89% 15.91% -
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 181.66 177.01 177.45 177.02 177.43 175.07 166.97 5.76%
EPS -2.94 -2.67 13.58 11.94 14.60 28.13 11.14 -
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 182.40 177.43 175.92 178.01 179.07 175.59 167.69 5.74%
EPS -2.96 -2.68 13.46 12.00 14.74 28.21 11.19 -
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 0.24 0.21 0.31 0.21 0.26 0.19 0.19 16.80%
P/EPS -14.60 -14.02 4.01 3.18 3.22 1.21 2.87 -
EY -6.85 -7.13 24.92 31.41 31.07 82.73 34.80 -
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 0.31 0.29 0.28 0.25 0.20 0.25 0.20 33.82%
P/EPS -19.36 -19.07 3.61 3.69 2.47 1.53 3.05 -
EY -5.17 -5.24 27.72 27.13 40.56 65.42 32.76 -
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