[MASTER] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -27.09%
YoY- 77.73%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 25,777 17,095 8,580 35,651 27,755 18,257 8,794 104.68%
PBT -2,539 -1,878 -654 -2,634 -2,187 -655 -444 219.44%
Tax 472 433 96 -185 -29 -64 -74 -
NP -2,067 -1,445 -558 -2,819 -2,216 -719 -518 151.36%
-
NP to SH -2,066 -1,444 -557 -2,815 -2,215 -718 -518 151.28%
-
Tax Rate - - - - - - - -
Total Cost 27,844 18,540 9,138 38,470 29,971 18,976 9,312 107.41%
-
Net Worth 37,247 37,712 38,791 39,224 39,730 40,108 40,842 -5.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,247 37,712 38,791 39,224 39,730 40,108 40,842 -5.95%
NOSH 49,663 49,621 49,732 49,650 49,663 49,517 49,807 -0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -8.02% -8.45% -6.50% -7.91% -7.98% -3.94% -5.89% -
ROE -5.55% -3.83% -1.44% -7.18% -5.58% -1.79% -1.27% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.90 34.45 17.25 71.80 55.89 36.87 17.66 105.03%
EPS -4.16 -2.91 -1.12 -5.67 -4.46 -1.45 -1.04 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.78 0.79 0.80 0.81 0.82 -5.77%
Adjusted Per Share Value based on latest NOSH - 49,527
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 47.18 31.29 15.70 65.25 50.80 33.41 16.09 104.73%
EPS -3.78 -2.64 -1.02 -5.15 -4.05 -1.31 -0.95 150.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6817 0.6902 0.71 0.7179 0.7272 0.7341 0.7475 -5.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.65 0.50 0.65 0.62 0.32 0.41 0.45 -
P/RPS 1.25 1.45 3.77 0.86 0.57 1.11 2.55 -37.80%
P/EPS -15.63 -17.18 -58.04 -10.94 -7.17 -28.28 -43.27 -49.24%
EY -6.40 -5.82 -1.72 -9.14 -13.94 -3.54 -2.31 97.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.66 0.83 0.78 0.40 0.51 0.55 35.72%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 25/05/07 27/02/07 30/11/06 30/08/06 26/05/06 -
Price 0.64 0.62 0.50 0.56 0.63 0.45 0.36 -
P/RPS 1.23 1.80 2.90 0.78 1.13 1.22 2.04 -28.60%
P/EPS -15.38 -21.31 -44.64 -9.88 -14.13 -31.03 -34.62 -41.74%
EY -6.50 -4.69 -2.24 -10.12 -7.08 -3.22 -2.89 71.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 0.64 0.71 0.79 0.56 0.44 55.04%

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