[MASTER] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 81.82%
YoY- 31.5%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 50,078 40,545 28,274 17,853 83,267 63,531 42,543 11.45%
PBT -11,650 -7,252 -4,662 -2,181 -12,724 -4,533 -3,658 116.00%
Tax -994 -210 -139 -68 350 -219 -167 227.36%
NP -12,644 -7,462 -4,801 -2,249 -12,374 -4,752 -3,825 121.42%
-
NP to SH -12,641 -7,462 -4,800 -2,249 -12,374 -4,752 -3,825 121.38%
-
Tax Rate - - - - - - - -
Total Cost 62,722 48,007 33,075 20,102 95,641 68,283 46,368 22.24%
-
Net Worth 41,187 45,077 47,456 49,813 52,151 57,987 58,505 -20.81%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 983 982 983 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 41,187 45,077 47,456 49,813 52,151 57,987 58,505 -20.81%
NOSH 49,622 49,535 49,433 49,320 49,199 49,141 49,164 0.61%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -25.25% -18.40% -16.98% -12.60% -14.86% -7.48% -8.99% -
ROE -30.69% -16.55% -10.11% -4.51% -23.73% -8.19% -6.54% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 100.92 81.85 57.20 36.20 169.24 129.28 86.53 10.76%
EPS -25.48 -15.06 -9.71 -4.56 -25.15 -9.67 -7.78 120.06%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 0.83 0.91 0.96 1.01 1.06 1.18 1.19 -21.30%
Adjusted Per Share Value based on latest NOSH - 49,320
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 91.65 74.21 51.75 32.67 152.40 116.27 77.86 11.45%
EPS -23.14 -13.66 -8.78 -4.12 -22.65 -8.70 -7.00 121.42%
DPS 0.00 0.00 0.00 0.00 1.80 1.80 1.80 -
NAPS 0.7538 0.825 0.8685 0.9117 0.9545 1.0613 1.0708 -20.81%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.45 0.48 0.58 0.92 1.01 0.94 0.85 -
P/RPS 0.45 0.59 1.01 2.54 0.60 0.73 0.98 -40.39%
P/EPS -1.77 -3.19 -5.97 -20.18 -4.02 -9.72 -10.93 -70.19%
EY -56.61 -31.38 -16.74 -4.96 -24.90 -10.29 -9.15 235.89%
DY 0.00 0.00 0.00 0.00 1.98 2.13 2.35 -
P/NAPS 0.54 0.53 0.60 0.91 0.95 0.80 0.71 -16.63%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 26/08/05 16/05/05 25/02/05 25/11/04 24/08/04 -
Price 0.45 0.45 0.54 0.78 1.04 1.00 0.86 -
P/RPS 0.45 0.55 0.94 2.15 0.61 0.77 0.99 -40.79%
P/EPS -1.77 -2.99 -5.56 -17.11 -4.14 -10.34 -11.05 -70.40%
EY -56.61 -33.48 -17.98 -5.85 -24.18 -9.67 -9.05 238.36%
DY 0.00 0.00 0.00 0.00 1.92 2.00 2.33 -
P/NAPS 0.54 0.49 0.56 0.77 0.98 0.85 0.72 -17.40%

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