[MAYPAK] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 105.9%
YoY- 1179.14%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 82,371 80,191 74,589 68,008 64,681 64,176 68,085 3.22%
PBT -3,709 -1,807 5,029 3,000 -278 2,084 -5,686 -6.87%
Tax 0 0 0 0 0 0 0 -
NP -3,709 -1,807 5,029 3,000 -278 2,084 -5,686 -6.87%
-
NP to SH -3,709 -1,807 5,029 3,000 -278 2,084 -5,686 -6.87%
-
Tax Rate - - 0.00% 0.00% - 0.00% - -
Total Cost 86,080 81,998 69,560 65,008 64,959 62,092 73,771 2.60%
-
Net Worth 29,904 33,500 35,394 30,255 26,311 26,895 24,798 3.16%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 29,904 33,500 35,394 30,255 26,311 26,895 24,798 3.16%
NOSH 42,118 41,875 42,135 42,021 41,111 42,023 42,031 0.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -4.50% -2.25% 6.74% 4.41% -0.43% 3.25% -8.35% -
ROE -12.40% -5.39% 14.21% 9.92% -1.06% 7.75% -22.93% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 195.57 191.50 177.02 161.84 157.33 152.71 161.99 3.18%
EPS -8.81 -4.32 11.94 7.14 -0.68 4.96 -13.53 -6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.80 0.84 0.72 0.64 0.64 0.59 3.13%
Adjusted Per Share Value based on latest NOSH - 42,021
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 196.58 191.38 178.01 162.30 154.36 153.16 162.49 3.22%
EPS -8.85 -4.31 12.00 7.16 -0.66 4.97 -13.57 -6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7137 0.7995 0.8447 0.7221 0.6279 0.6419 0.5918 3.16%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.38 0.465 0.38 0.33 0.32 0.39 0.39 -
P/RPS 0.19 0.24 0.21 0.20 0.20 0.26 0.24 -3.81%
P/EPS -4.32 -10.78 3.18 4.62 -47.32 7.86 -2.88 6.98%
EY -23.17 -9.28 31.41 21.63 -2.11 12.72 -34.69 -6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.45 0.46 0.50 0.61 0.66 -3.28%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 26/05/14 20/05/13 21/05/12 23/05/11 24/05/10 18/05/09 -
Price 0.38 0.49 0.44 0.35 0.28 0.50 0.40 -
P/RPS 0.19 0.26 0.25 0.22 0.18 0.33 0.25 -4.46%
P/EPS -4.32 -11.36 3.69 4.90 -41.41 10.08 -2.96 6.50%
EY -23.17 -8.81 27.13 20.40 -2.42 9.92 -33.82 -6.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.52 0.49 0.44 0.78 0.68 -3.76%

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