[MASTER] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -208.5%
YoY- 70.32%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
Revenue 17,095 8,580 35,651 27,755 18,257 8,794 9,064 63.67%
PBT -1,878 -654 -2,634 -2,187 -655 -444 -444 206.47%
Tax 433 96 -185 -29 -64 -74 -74 -
NP -1,445 -558 -2,819 -2,216 -719 -518 -518 121.82%
-
NP to SH -1,444 -557 -2,815 -2,215 -718 -518 -519 121.37%
-
Tax Rate - - - - - - - -
Total Cost 18,540 9,138 38,470 29,971 18,976 9,312 9,582 66.96%
-
Net Worth 37,712 38,791 39,224 39,730 40,108 40,842 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
Net Worth 37,712 38,791 39,224 39,730 40,108 40,842 0 -
NOSH 49,621 49,732 49,650 49,663 49,517 49,807 49,903 -0.43%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
NP Margin -8.45% -6.50% -7.91% -7.98% -3.94% -5.89% -5.71% -
ROE -3.83% -1.44% -7.18% -5.58% -1.79% -1.27% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
RPS 34.45 17.25 71.80 55.89 36.87 17.66 18.16 64.41%
EPS -2.91 -1.12 -5.67 -4.46 -1.45 -1.04 -1.04 122.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.79 0.80 0.81 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 49,602
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
RPS 31.30 15.71 65.27 50.81 33.43 16.10 16.59 63.72%
EPS -2.64 -1.02 -5.15 -4.06 -1.31 -0.95 -0.95 121.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6905 0.7102 0.7181 0.7274 0.7343 0.7478 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 17/03/06 -
Price 0.50 0.65 0.62 0.32 0.41 0.45 0.44 -
P/RPS 1.45 3.77 0.86 0.57 1.11 2.55 2.42 -32.81%
P/EPS -17.18 -58.04 -10.94 -7.17 -28.28 -43.27 -42.31 -50.33%
EY -5.82 -1.72 -9.14 -13.94 -3.54 -2.31 -2.36 101.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.78 0.40 0.51 0.55 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
Date 24/08/07 25/05/07 27/02/07 30/11/06 30/08/06 26/05/06 - -
Price 0.62 0.50 0.56 0.63 0.45 0.36 0.00 -
P/RPS 1.80 2.90 0.78 1.13 1.22 2.04 0.00 -
P/EPS -21.31 -44.64 -9.88 -14.13 -31.03 -34.62 0.00 -
EY -4.69 -2.24 -10.12 -7.08 -3.22 -2.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.64 0.71 0.79 0.56 0.44 0.00 -

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