[MAYPAK] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -18.76%
YoY- -350.59%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 80,060 76,289 77,205 66,765 66,650 60,530 77,998 0.43%
PBT -2,702 -788 8,701 -5,118 -1,136 125 -1,102 16.11%
Tax 0 0 0 0 0 0 0 -
NP -2,702 -788 8,701 -5,118 -1,136 125 -1,102 16.11%
-
NP to SH -2,702 -788 8,701 -5,118 -1,136 125 -1,102 16.11%
-
Tax Rate - - 0.00% - - 0.00% - -
Total Cost 82,762 77,077 68,504 71,883 67,786 60,405 79,101 0.75%
-
Net Worth 31,540 33,951 34,900 23,126 25,601 26,490 29,385 1.18%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 31,540 33,951 34,900 23,126 25,601 26,490 29,385 1.18%
NOSH 42,053 41,914 42,048 42,048 41,970 42,727 41,979 0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -3.38% -1.03% 11.27% -7.67% -1.70% 0.21% -1.41% -
ROE -8.57% -2.32% 24.93% -22.13% -4.44% 0.47% -3.75% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 190.37 182.01 183.61 158.78 158.80 141.67 185.80 0.40%
EPS -6.43 -1.88 20.69 -12.17 -2.71 0.29 -2.63 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.81 0.83 0.55 0.61 0.62 0.70 1.15%
Adjusted Per Share Value based on latest NOSH - 41,995
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 191.07 182.07 184.25 159.34 159.07 144.46 186.15 0.43%
EPS -6.45 -1.88 20.77 -12.22 -2.71 0.30 -2.63 16.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7527 0.8103 0.8329 0.5519 0.611 0.6322 0.7013 1.18%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.45 0.375 0.34 0.30 0.39 0.45 0.44 -
P/RPS 0.24 0.21 0.19 0.19 0.25 0.32 0.24 0.00%
P/EPS -7.00 -19.95 1.64 -2.46 -14.41 153.41 -16.75 -13.52%
EY -14.28 -5.01 60.86 -40.58 -6.94 0.65 -5.97 15.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.41 0.55 0.64 0.73 0.63 -0.80%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 09/11/12 21/11/11 22/11/10 23/11/09 24/11/08 -
Price 0.43 0.51 0.43 0.30 0.36 0.44 0.44 -
P/RPS 0.23 0.28 0.23 0.19 0.23 0.31 0.24 -0.70%
P/EPS -6.69 -27.13 2.08 -2.46 -13.30 150.00 -16.75 -14.17%
EY -14.95 -3.69 48.12 -40.58 -7.52 0.67 -5.97 16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.52 0.55 0.59 0.71 0.63 -1.65%

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