[MAYPAK] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -131.96%
YoY- 76.96%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 21,868 20,682 19,280 20,157 17,899 18,653 15,267 6.16%
PBT -1,598 -674 108 -505 -2,192 -717 875 -
Tax 0 0 0 0 0 0 0 -
NP -1,598 -674 108 -505 -2,192 -717 875 -
-
NP to SH -1,598 -674 108 -505 -2,192 -717 875 -
-
Tax Rate - - 0.00% - - - 0.00% -
Total Cost 23,466 21,356 19,172 20,662 20,091 19,370 14,392 8.48%
-
Net Worth 28,175 32,857 34,892 29,458 24,823 26,415 26,081 1.29%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 28,175 32,857 34,892 29,458 24,823 26,415 26,081 1.29%
NOSH 42,052 42,124 41,538 42,083 42,072 41,929 42,067 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -7.31% -3.26% 0.56% -2.51% -12.25% -3.84% 5.73% -
ROE -5.67% -2.05% 0.31% -1.71% -8.83% -2.71% 3.35% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.00 49.10 46.41 47.90 42.54 44.49 36.29 6.17%
EPS -3.80 -1.60 0.26 -1.20 -5.21 -1.71 2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.78 0.84 0.70 0.59 0.63 0.62 1.30%
Adjusted Per Share Value based on latest NOSH - 42,083
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.19 49.36 46.01 48.11 42.72 44.52 36.44 6.16%
EPS -3.81 -1.61 0.26 -1.21 -5.23 -1.71 2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6724 0.7842 0.8327 0.703 0.5924 0.6304 0.6225 1.29%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.35 0.47 0.545 0.32 0.26 0.32 0.40 -
P/RPS 0.67 0.96 1.17 0.67 0.61 0.72 1.10 -7.92%
P/EPS -9.21 -29.38 209.62 -26.67 -4.99 -18.71 19.23 -
EY -10.86 -3.40 0.48 -3.75 -20.04 -5.34 5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.65 0.46 0.44 0.51 0.65 -3.64%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 22/08/14 19/08/13 27/08/12 23/08/11 23/08/10 24/08/09 -
Price 0.36 0.465 0.49 0.34 0.22 0.44 0.45 -
P/RPS 0.69 0.95 1.06 0.71 0.52 0.99 1.24 -9.30%
P/EPS -9.47 -29.06 188.46 -28.33 -4.22 -25.73 21.63 -
EY -10.56 -3.44 0.53 -3.53 -23.68 -3.89 4.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.58 0.49 0.37 0.70 0.73 -4.89%

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