[MASTER] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 13.4%
YoY- 61.5%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 45,252 42,517 41,444 38,076 35,068 34,123 34,369 20.10%
PBT 1,000 19 -398 -760 -876 -2,785 -3,385 -
Tax -456 -664 -356 -394 -412 966 629 -
NP 544 -645 -754 -1,154 -1,288 -1,819 -2,756 -
-
NP to SH 548 -644 -754 -1,112 -1,284 -1,818 -2,754 -
-
Tax Rate 45.60% 3,494.74% - - - - - -
Total Cost 44,708 43,162 42,198 39,230 36,356 35,942 37,125 13.17%
-
Net Worth 35,717 36,658 36,740 36,735 37,038 37,212 37,247 -2.75%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 35,717 36,658 36,740 36,735 37,038 37,212 37,247 -2.75%
NOSH 48,928 49,538 49,649 49,642 49,384 49,616 49,663 -0.98%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.20% -1.52% -1.82% -3.03% -3.67% -5.33% -8.02% -
ROE 1.53% -1.76% -2.05% -3.03% -3.47% -4.89% -7.40% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 92.49 85.83 83.47 76.70 71.01 68.77 69.20 21.31%
EPS 1.12 -1.30 -1.52 -2.24 -2.60 -3.65 -5.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.74 0.74 0.75 0.75 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 49,166
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 82.82 77.81 75.85 69.69 64.18 62.45 62.90 20.11%
EPS 1.00 -1.18 -1.38 -2.04 -2.35 -3.33 -5.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6537 0.6709 0.6724 0.6723 0.6779 0.6811 0.6817 -2.75%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.38 0.34 0.43 0.42 0.38 0.50 0.65 -
P/RPS 0.41 0.40 0.52 0.55 0.54 0.73 0.94 -42.45%
P/EPS 33.93 -26.15 -28.29 -18.75 -14.62 -13.65 -11.72 -
EY 2.95 -3.82 -3.53 -5.33 -6.84 -7.33 -8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.58 0.57 0.51 0.67 0.87 -29.02%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 23/11/07 -
Price 0.36 0.33 0.37 0.47 0.45 0.50 0.64 -
P/RPS 0.39 0.38 0.44 0.61 0.63 0.73 0.92 -43.53%
P/EPS 32.14 -25.38 -24.34 -20.98 -17.31 -13.65 -11.54 -
EY 3.11 -3.94 -4.11 -4.77 -5.78 -7.33 -8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.50 0.64 0.60 0.67 0.85 -30.71%

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