[MAYPAK] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 299.22%
YoY- -48.5%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 15,995 15,959 16,710 13,237 14,158 15,366 13,389 3.00%
PBT -444 -2,132 -1,673 -1,204 332 814 126 -
Tax 0 197 182 1,461 167 -245 -126 -
NP -444 -1,935 -1,491 257 499 569 0 -
-
NP to SH -444 -1,935 -1,491 257 499 569 -97 28.84%
-
Tax Rate - - - - -50.30% 30.10% 100.00% -
Total Cost 16,439 17,894 18,201 12,980 13,659 14,797 13,389 3.47%
-
Net Worth 34,347 37,425 40,740 41,889 21,052 32,544 31,841 1.27%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 628 421 419 421 -
Div Payout % - - - 244.49% 84.38% 73.80% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 34,347 37,425 40,740 41,889 21,052 32,544 31,841 1.27%
NOSH 41,886 42,051 42,000 41,889 21,052 20,996 21,086 12.11%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -2.78% -12.12% -8.92% 1.94% 3.52% 3.70% 0.00% -
ROE -1.29% -5.17% -3.66% 0.61% 2.37% 1.75% -0.30% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 38.19 37.95 39.79 31.60 67.25 73.18 63.49 -8.11%
EPS -1.06 -4.60 -3.55 0.61 2.37 2.71 -0.46 14.92%
DPS 0.00 0.00 0.00 1.50 2.00 2.00 2.00 -
NAPS 0.82 0.89 0.97 1.00 1.00 1.55 1.51 -9.67%
Adjusted Per Share Value based on latest NOSH - 41,889
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 38.17 38.09 39.88 31.59 33.79 36.67 31.95 3.00%
EPS -1.06 -4.62 -3.56 0.61 1.19 1.36 -0.23 28.98%
DPS 0.00 0.00 0.00 1.50 1.00 1.00 1.01 -
NAPS 0.8197 0.8932 0.9723 0.9997 0.5024 0.7767 0.7599 1.26%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.50 0.34 0.71 0.88 1.38 1.26 1.85 -
P/RPS 1.31 0.90 1.78 2.78 2.05 1.72 2.91 -12.45%
P/EPS -47.17 -7.39 -20.00 143.44 58.22 46.49 -402.17 -30.02%
EY -2.12 -13.53 -5.00 0.70 1.72 2.15 -0.25 42.77%
DY 0.00 0.00 0.00 1.70 1.45 1.59 1.08 -
P/NAPS 0.61 0.38 0.73 0.88 1.38 0.81 1.23 -11.02%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 22/02/07 27/02/06 22/02/05 26/02/04 27/02/03 21/02/02 22/02/01 -
Price 0.68 0.40 0.70 0.90 1.30 1.40 1.77 -
P/RPS 1.78 1.05 1.76 2.85 1.93 1.91 2.79 -7.21%
P/EPS -64.15 -8.69 -19.72 146.70 54.85 51.66 -384.78 -25.80%
EY -1.56 -11.50 -5.07 0.68 1.82 1.94 -0.26 34.78%
DY 0.00 0.00 0.00 1.67 1.54 1.43 1.13 -
P/NAPS 0.83 0.45 0.72 0.90 1.30 0.90 1.17 -5.55%

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