[MAYPAK] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 68.03%
YoY- 77.05%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 16,197 16,260 18,801 15,995 15,959 16,710 13,237 3.41%
PBT 477 -3,663 -859 -444 -2,132 -1,673 -1,204 -
Tax 0 0 0 0 197 182 1,461 -
NP 477 -3,663 -859 -444 -1,935 -1,491 257 10.84%
-
NP to SH 477 -3,663 -859 -444 -1,935 -1,491 257 10.84%
-
Tax Rate 0.00% - - - - - - -
Total Cost 15,720 19,923 19,660 16,439 17,894 18,201 12,980 3.24%
-
Net Worth 26,593 25,653 30,317 34,347 37,425 40,740 41,889 -7.28%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - 628 -
Div Payout % - - - - - - 244.49% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 26,593 25,653 30,317 34,347 37,425 40,740 41,889 -7.28%
NOSH 42,212 42,055 42,107 41,886 42,051 42,000 41,889 0.12%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.94% -22.53% -4.57% -2.78% -12.12% -8.92% 1.94% -
ROE 1.79% -14.28% -2.83% -1.29% -5.17% -3.66% 0.61% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 38.37 38.66 44.65 38.19 37.95 39.79 31.60 3.28%
EPS 1.13 -8.71 -2.04 -1.06 -4.60 -3.55 0.61 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.63 0.61 0.72 0.82 0.89 0.97 1.00 -7.40%
Adjusted Per Share Value based on latest NOSH - 41,886
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 38.66 38.81 44.87 38.17 38.09 39.88 31.59 3.42%
EPS 1.14 -8.74 -2.05 -1.06 -4.62 -3.56 0.61 10.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.6347 0.6122 0.7235 0.8197 0.8932 0.9723 0.9997 -7.28%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.43 0.42 0.38 0.50 0.34 0.71 0.88 -
P/RPS 1.12 1.09 0.85 1.31 0.90 1.78 2.78 -14.04%
P/EPS 38.05 -4.82 -18.63 -47.17 -7.39 -20.00 143.44 -19.82%
EY 2.63 -20.74 -5.37 -2.12 -13.53 -5.00 0.70 24.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.70 -
P/NAPS 0.68 0.69 0.53 0.61 0.38 0.73 0.88 -4.20%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 25/02/08 22/02/07 27/02/06 22/02/05 26/02/04 -
Price 0.43 0.39 0.47 0.68 0.40 0.70 0.90 -
P/RPS 1.12 1.01 1.05 1.78 1.05 1.76 2.85 -14.40%
P/EPS 38.05 -4.48 -23.04 -64.15 -8.69 -19.72 146.70 -20.12%
EY 2.63 -22.33 -4.34 -1.56 -11.50 -5.07 0.68 25.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 0.68 0.64 0.65 0.83 0.45 0.72 0.90 -4.56%

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