[MAYPAK] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -62.05%
YoY- -94.76%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 84,244 69,200 70,976 61,928 66,464 56,140 82,836 0.28%
PBT -536 1,736 6,320 148 2,824 -3,228 1,556 -
Tax 0 0 0 0 0 0 0 -
NP -536 1,736 6,320 148 2,824 -3,228 1,556 -
-
NP to SH -536 1,736 6,320 148 2,824 -3,228 1,556 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 84,780 67,464 64,656 61,780 63,640 59,368 81,280 0.70%
-
Net Worth 33,500 35,394 30,255 26,311 26,895 24,798 30,534 1.55%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 33,500 35,394 30,255 26,311 26,895 24,798 30,534 1.55%
NOSH 41,875 42,135 42,021 41,111 42,023 42,031 41,827 0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -0.64% 2.51% 8.90% 0.24% 4.25% -5.75% 1.88% -
ROE -1.60% 4.90% 20.89% 0.56% 10.50% -13.02% 5.10% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 201.18 164.23 168.90 150.64 158.16 133.57 198.04 0.26%
EPS -1.28 4.12 15.04 0.36 6.72 -7.68 3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.84 0.72 0.64 0.64 0.59 0.73 1.53%
Adjusted Per Share Value based on latest NOSH - 41,111
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 201.05 165.15 169.39 147.79 158.62 133.98 197.69 0.28%
EPS -1.28 4.14 15.08 0.35 6.74 -7.70 3.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7995 0.8447 0.7221 0.6279 0.6419 0.5918 0.7287 1.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.465 0.38 0.33 0.32 0.39 0.39 0.55 -
P/RPS 0.23 0.23 0.20 0.21 0.25 0.29 0.28 -3.22%
P/EPS -36.33 9.22 2.19 88.89 5.80 -5.08 14.78 -
EY -2.75 10.84 45.58 1.13 17.23 -19.69 6.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.46 0.50 0.61 0.66 0.75 -4.19%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 20/05/13 21/05/12 23/05/11 24/05/10 18/05/09 12/05/08 -
Price 0.49 0.44 0.35 0.28 0.50 0.40 0.33 -
P/RPS 0.24 0.27 0.21 0.19 0.32 0.30 0.17 5.91%
P/EPS -38.28 10.68 2.33 77.78 7.44 -5.21 8.87 -
EY -2.61 9.36 42.97 1.29 13.44 -19.20 11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.49 0.44 0.78 0.68 0.45 5.19%

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