[MAYPAK] YoY TTM Result on 30-Sep-2001 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -18.35%
YoY- -74.61%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 61,986 59,064 61,205 57,447 56,567 14,327 -1.52%
PBT -2,203 -1,008 3,675 1,496 3,418 776 -
Tax 1,461 567 -1,420 -794 -1,035 -127 -
NP -742 -441 2,255 702 2,383 649 -
-
NP to SH -742 -441 2,255 605 2,383 649 -
-
Tax Rate - - 38.64% 53.07% 30.28% 16.37% -
Total Cost 62,728 59,505 58,950 56,745 54,184 13,678 -1.58%
-
Net Worth 41,662 21,069 33,947 32,611 32,357 30,874 -0.31%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 628 421 419 421 420 - -100.00%
Div Payout % 0.00% 0.00% 18.62% 69.71% 17.65% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 41,662 21,069 33,947 32,611 32,357 30,874 -0.31%
NOSH 41,250 21,069 21,085 21,039 21,011 21,003 -0.70%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -1.20% -0.75% 3.68% 1.22% 4.21% 4.53% -
ROE -1.78% -2.09% 6.64% 1.86% 7.36% 2.10% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 150.27 280.33 290.27 273.04 269.22 68.21 -0.82%
EPS -1.80 -2.09 10.69 2.88 11.34 3.09 -
DPS 1.52 2.00 2.00 2.00 2.00 0.00 -100.00%
NAPS 1.01 1.00 1.61 1.55 1.54 1.47 0.39%
Adjusted Per Share Value based on latest NOSH - 21,039
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 147.93 140.96 146.07 137.10 135.00 34.19 -1.52%
EPS -1.77 -1.05 5.38 1.44 5.69 1.55 -
DPS 1.50 1.00 1.00 1.01 1.00 0.00 -100.00%
NAPS 0.9943 0.5028 0.8102 0.7783 0.7722 0.7368 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.65 1.15 1.21 1.10 1.60 0.00 -
P/RPS 0.43 0.41 0.42 0.40 0.59 0.00 -100.00%
P/EPS -36.14 -54.94 11.31 38.25 14.11 0.00 -100.00%
EY -2.77 -1.82 8.84 2.61 7.09 0.00 -100.00%
DY 2.34 1.74 1.65 1.82 1.25 0.00 -100.00%
P/NAPS 0.64 1.15 0.75 0.71 1.04 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/04 21/11/03 29/11/02 27/11/01 29/11/00 - -
Price 0.65 0.88 1.31 1.26 1.87 0.00 -
P/RPS 0.43 0.31 0.45 0.46 0.69 0.00 -100.00%
P/EPS -36.14 -42.04 12.25 43.82 16.49 0.00 -100.00%
EY -2.77 -2.38 8.16 2.28 6.07 0.00 -100.00%
DY 2.34 2.27 1.53 1.59 1.07 0.00 -100.00%
P/NAPS 0.64 0.88 0.81 0.81 1.21 0.00 -100.00%

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