[MAYPAK] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -10.85%
YoY- -105.26%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 86,372 82,371 80,191 74,589 68,008 64,681 64,176 5.07%
PBT -6,530 -3,709 -1,807 5,029 3,000 -278 2,084 -
Tax 0 0 0 0 0 0 0 -
NP -6,530 -3,709 -1,807 5,029 3,000 -278 2,084 -
-
NP to SH -6,530 -3,709 -1,807 5,029 3,000 -278 2,084 -
-
Tax Rate - - - 0.00% 0.00% - 0.00% -
Total Cost 92,902 86,080 81,998 69,560 65,008 64,959 62,092 6.93%
-
Net Worth 23,186 29,904 33,500 35,394 30,255 26,311 26,895 -2.44%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 23,186 29,904 33,500 35,394 30,255 26,311 26,895 -2.44%
NOSH 42,156 42,118 41,875 42,135 42,021 41,111 42,023 0.05%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -7.56% -4.50% -2.25% 6.74% 4.41% -0.43% 3.25% -
ROE -28.16% -12.40% -5.39% 14.21% 9.92% -1.06% 7.75% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 204.88 195.57 191.50 177.02 161.84 157.33 152.71 5.01%
EPS -15.49 -8.81 -4.32 11.94 7.14 -0.68 4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.71 0.80 0.84 0.72 0.64 0.64 -2.49%
Adjusted Per Share Value based on latest NOSH - 42,118
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 206.13 196.58 191.38 178.01 162.30 154.36 153.16 5.07%
EPS -15.58 -8.85 -4.31 12.00 7.16 -0.66 4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5534 0.7137 0.7995 0.8447 0.7221 0.6279 0.6419 -2.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.38 0.38 0.465 0.38 0.33 0.32 0.39 -
P/RPS 0.19 0.19 0.24 0.21 0.20 0.20 0.26 -5.08%
P/EPS -2.45 -4.32 -10.78 3.18 4.62 -47.32 7.86 -
EY -40.76 -23.17 -9.28 31.41 21.63 -2.11 12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.58 0.45 0.46 0.50 0.61 2.07%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 15/05/15 26/05/14 20/05/13 21/05/12 23/05/11 24/05/10 -
Price 0.495 0.38 0.49 0.44 0.35 0.28 0.50 -
P/RPS 0.24 0.19 0.26 0.25 0.22 0.18 0.33 -5.16%
P/EPS -3.20 -4.32 -11.36 3.69 4.90 -41.41 10.08 -
EY -31.29 -23.17 -8.81 27.13 20.40 -2.42 9.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.54 0.61 0.52 0.49 0.44 0.78 2.41%

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