[MAYPAK] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -8.2%
YoY- -182.44%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 20,637 21,005 19,213 17,129 15,672 15,827 16,197 4.11%
PBT -1,178 -1,319 -467 -351 5,296 1,244 477 -
Tax 0 0 0 0 0 0 0 -
NP -1,178 -1,319 -467 -351 5,296 1,244 477 -
-
NP to SH -1,178 -1,319 -467 -351 5,296 1,244 477 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 21,815 22,324 19,680 17,480 10,376 14,583 15,720 5.61%
-
Net Worth 22,718 30,244 33,657 35,099 28,581 26,945 26,593 -2.58%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 22,718 30,244 33,657 35,099 28,581 26,945 26,593 -2.58%
NOSH 42,071 42,006 42,072 42,289 42,031 42,101 42,212 -0.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -5.71% -6.28% -2.43% -2.05% 33.79% 7.86% 2.94% -
ROE -5.19% -4.36% -1.39% -1.00% 18.53% 4.62% 1.79% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 49.05 50.00 45.67 40.50 37.29 37.59 38.37 4.17%
EPS -2.80 -3.14 -1.11 -0.83 12.60 2.96 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.72 0.80 0.83 0.68 0.64 0.63 -2.53%
Adjusted Per Share Value based on latest NOSH - 42,006
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 49.25 50.13 45.85 40.88 37.40 37.77 38.66 4.11%
EPS -2.81 -3.15 -1.11 -0.84 12.64 2.97 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5422 0.7218 0.8033 0.8377 0.6821 0.6431 0.6347 -2.58%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.465 0.32 0.43 0.47 0.33 0.35 0.43 -
P/RPS 0.95 0.64 0.94 1.16 0.89 0.93 1.12 -2.70%
P/EPS -16.61 -10.19 -38.74 -56.63 2.62 11.85 38.05 -
EY -6.02 -9.81 -2.58 -1.77 38.18 8.44 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.44 0.54 0.57 0.49 0.55 0.68 3.98%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 23/02/15 17/02/14 25/02/13 20/02/12 22/02/11 24/02/10 -
Price 0.40 0.40 0.57 0.36 0.31 0.34 0.43 -
P/RPS 0.82 0.80 1.25 0.89 0.83 0.90 1.12 -5.06%
P/EPS -14.29 -12.74 -51.35 -43.37 2.46 11.51 38.05 -
EY -7.00 -7.85 -1.95 -2.31 40.65 8.69 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.56 0.71 0.43 0.46 0.53 0.68 1.41%

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