[MASTER] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 12.0%
YoY- 35.42%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 31,083 19,038 8,767 34,123 25,777 17,095 8,580 135.32%
PBT -299 -380 -219 -2,785 -2,539 -1,878 -654 -40.56%
Tax -267 -197 -103 966 472 433 96 -
NP -566 -577 -322 -1,819 -2,067 -1,445 -558 0.95%
-
NP to SH -566 -556 -321 -1,818 -2,066 -1,444 -557 1.07%
-
Tax Rate - - - - - - - -
Total Cost 31,649 19,615 9,089 35,942 27,844 18,540 9,138 128.39%
-
Net Worth 36,740 36,735 37,038 37,212 37,247 37,712 38,791 -3.54%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 36,740 36,735 37,038 37,212 37,247 37,712 38,791 -3.54%
NOSH 49,649 49,642 49,384 49,616 49,663 49,621 49,732 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.82% -3.03% -3.67% -5.33% -8.02% -8.45% -6.50% -
ROE -1.54% -1.51% -0.87% -4.89% -5.55% -3.83% -1.44% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 62.61 38.35 17.75 68.77 51.90 34.45 17.25 135.62%
EPS -1.14 -1.12 -0.65 -3.65 -4.16 -2.91 -1.12 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.75 0.75 0.75 0.76 0.78 -3.43%
Adjusted Per Share Value based on latest NOSH - 49,230
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.91 34.86 16.05 62.47 47.19 31.30 15.71 135.31%
EPS -1.04 -1.02 -0.59 -3.33 -3.78 -2.64 -1.02 1.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6727 0.6726 0.6781 0.6813 0.6819 0.6905 0.7102 -3.54%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.43 0.42 0.38 0.50 0.65 0.50 0.65 -
P/RPS 0.69 1.10 2.14 0.73 1.25 1.45 3.77 -67.66%
P/EPS -37.72 -37.50 -58.46 -13.65 -15.63 -17.18 -58.04 -24.91%
EY -2.65 -2.67 -1.71 -7.33 -6.40 -5.82 -1.72 33.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.51 0.67 0.87 0.66 0.83 -21.20%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 23/11/07 24/08/07 25/05/07 -
Price 0.37 0.47 0.45 0.50 0.64 0.62 0.50 -
P/RPS 0.59 1.23 2.53 0.73 1.23 1.80 2.90 -65.30%
P/EPS -32.46 -41.96 -69.23 -13.65 -15.38 -21.31 -44.64 -19.09%
EY -3.08 -2.38 -1.44 -7.33 -6.50 -4.69 -2.24 23.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.60 0.67 0.85 0.82 0.64 -15.13%

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