[MAYPAK] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.05%
YoY- -4.87%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 64,176 68,085 74,252 66,609 68,075 70,439 58,190 1.64%
PBT 2,084 -5,686 -3,249 -2,929 -3,384 -3,122 -2,623 -
Tax 0 0 0 0 591 182 1,861 -
NP 2,084 -5,686 -3,249 -2,929 -2,793 -2,940 -762 -
-
NP to SH 2,084 -5,686 -3,249 -2,929 -2,793 -2,940 -762 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 62,092 73,771 77,501 69,538 70,868 73,379 58,952 0.86%
-
Net Worth 26,895 24,798 30,534 33,962 36,575 40,462 45,049 -8.23%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - 628 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 26,895 24,798 30,534 33,962 36,575 40,462 45,049 -8.23%
NOSH 42,023 42,031 41,827 41,928 42,040 42,148 42,499 -0.18%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.25% -8.35% -4.38% -4.40% -4.10% -4.17% -1.31% -
ROE 7.75% -22.93% -10.64% -8.62% -7.64% -7.27% -1.69% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 152.71 161.99 177.52 158.86 161.93 167.12 136.92 1.83%
EPS 4.96 -13.53 -7.77 -6.99 -6.64 -6.98 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
NAPS 0.64 0.59 0.73 0.81 0.87 0.96 1.06 -8.06%
Adjusted Per Share Value based on latest NOSH - 41,928
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 153.16 162.49 177.21 158.97 162.46 168.11 138.87 1.64%
EPS 4.97 -13.57 -7.75 -6.99 -6.67 -7.02 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.6419 0.5918 0.7287 0.8105 0.8729 0.9657 1.0751 -8.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.39 0.39 0.55 0.44 0.46 0.80 0.90 -
P/RPS 0.26 0.24 0.31 0.28 0.28 0.48 0.66 -14.37%
P/EPS 7.86 -2.88 -7.08 -6.30 -6.92 -11.47 -50.20 -
EY 12.72 -34.69 -14.12 -15.88 -14.44 -8.72 -1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.64 -
P/NAPS 0.61 0.66 0.75 0.54 0.53 0.83 0.85 -5.37%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 18/05/09 12/05/08 22/05/07 23/05/06 24/05/05 25/05/04 -
Price 0.50 0.40 0.33 0.47 0.49 0.53 0.68 -
P/RPS 0.33 0.25 0.19 0.30 0.30 0.32 0.50 -6.68%
P/EPS 10.08 -2.96 -4.25 -6.73 -7.38 -7.60 -37.93 -
EY 9.92 -33.82 -23.54 -14.86 -13.56 -13.16 -2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
P/NAPS 0.78 0.68 0.45 0.58 0.56 0.55 0.64 3.35%

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