[MASTER] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 32.13%
YoY- 72.6%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 49,644 45,252 42,517 41,444 38,076 35,068 34,123 28.42%
PBT 2,642 1,000 19 -398 -760 -876 -2,785 -
Tax -794 -456 -664 -356 -394 -412 966 -
NP 1,848 544 -645 -754 -1,154 -1,288 -1,819 -
-
NP to SH 1,858 548 -644 -754 -1,112 -1,284 -1,818 -
-
Tax Rate 30.05% 45.60% 3,494.74% - - - - -
Total Cost 47,796 44,708 43,162 42,198 39,230 36,356 35,942 20.94%
-
Net Worth 37,259 35,717 36,658 36,740 36,735 37,038 37,212 0.08%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 37,259 35,717 36,658 36,740 36,735 37,038 37,212 0.08%
NOSH 49,679 48,928 49,538 49,649 49,642 49,384 49,616 0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.72% 1.20% -1.52% -1.82% -3.03% -3.67% -5.33% -
ROE 4.99% 1.53% -1.76% -2.05% -3.03% -3.47% -4.89% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 99.93 92.49 85.83 83.47 76.70 71.01 68.77 28.32%
EPS 3.74 1.12 -1.30 -1.52 -2.24 -2.60 -3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.74 0.74 0.74 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 90.89 82.85 77.84 75.88 69.71 64.20 62.47 28.42%
EPS 3.40 1.00 -1.18 -1.38 -2.04 -2.35 -3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6822 0.6539 0.6712 0.6727 0.6726 0.6781 0.6813 0.08%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.38 0.38 0.34 0.43 0.42 0.38 0.50 -
P/RPS 0.38 0.41 0.40 0.52 0.55 0.54 0.73 -35.31%
P/EPS 10.16 33.93 -26.15 -28.29 -18.75 -14.62 -13.65 -
EY 9.84 2.95 -3.82 -3.53 -5.33 -6.84 -7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.46 0.58 0.57 0.51 0.67 -16.64%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.49 0.36 0.33 0.37 0.47 0.45 0.50 -
P/RPS 0.49 0.39 0.38 0.44 0.61 0.63 0.73 -23.35%
P/EPS 13.10 32.14 -25.38 -24.34 -20.98 -17.31 -13.65 -
EY 7.63 3.11 -3.94 -4.11 -4.77 -5.78 -7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.49 0.45 0.50 0.64 0.60 0.67 -2.00%

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