[MAYPAK] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -45.84%
YoY- -135.93%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 81,050 79,258 81,593 80,191 76,430 74,346 73,712 6.51%
PBT -3,346 -2,494 -2,589 -1,807 -1,239 -1,123 5,642 -
Tax 0 0 0 0 0 0 0 -
NP -3,346 -2,494 -2,589 -1,807 -1,239 -1,123 5,642 -
-
NP to SH -3,346 -2,494 -2,589 -1,807 -1,239 -1,123 5,642 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 84,396 81,752 84,182 81,998 77,669 75,469 68,070 15.36%
-
Net Worth 30,244 31,525 32,857 33,500 33,657 34,019 34,892 -9.06%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 30,244 31,525 32,857 33,500 33,657 34,019 34,892 -9.06%
NOSH 42,006 42,034 42,124 41,875 42,072 41,999 41,538 0.74%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.13% -3.15% -3.17% -2.25% -1.62% -1.51% 7.65% -
ROE -11.06% -7.91% -7.88% -5.39% -3.68% -3.30% 16.17% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 192.95 188.55 193.69 191.50 181.66 177.01 177.45 5.72%
EPS -7.97 -5.93 -6.15 -4.32 -2.94 -2.67 13.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.75 0.78 0.80 0.80 0.81 0.84 -9.74%
Adjusted Per Share Value based on latest NOSH - 41,875
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 193.43 189.15 194.73 191.38 182.40 177.43 175.92 6.51%
EPS -7.99 -5.95 -6.18 -4.31 -2.96 -2.68 13.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7218 0.7524 0.7842 0.7995 0.8033 0.8119 0.8327 -9.06%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.32 0.45 0.47 0.465 0.43 0.375 0.545 -
P/RPS 0.17 0.24 0.24 0.24 0.24 0.21 0.31 -32.92%
P/EPS -4.02 -7.58 -7.65 -10.78 -14.60 -14.02 4.01 -
EY -24.89 -13.18 -13.08 -9.28 -6.85 -7.13 24.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.60 0.60 0.58 0.54 0.46 0.65 -22.85%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 24/11/14 22/08/14 26/05/14 17/02/14 25/11/13 19/08/13 -
Price 0.40 0.43 0.465 0.49 0.57 0.51 0.49 -
P/RPS 0.21 0.23 0.24 0.26 0.31 0.29 0.28 -17.40%
P/EPS -5.02 -7.25 -7.57 -11.36 -19.36 -19.07 3.61 -
EY -19.91 -13.80 -13.22 -8.81 -5.17 -5.24 27.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.60 0.61 0.71 0.63 0.58 -2.30%

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