[MASTER] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 80.21%
YoY- -7.53%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 34,123 25,777 17,095 8,580 35,651 27,755 18,257 51.55%
PBT -2,785 -2,539 -1,878 -654 -2,634 -2,187 -655 161.76%
Tax 966 472 433 96 -185 -29 -64 -
NP -1,819 -2,067 -1,445 -558 -2,819 -2,216 -719 85.35%
-
NP to SH -1,818 -2,066 -1,444 -557 -2,815 -2,215 -718 85.45%
-
Tax Rate - - - - - - - -
Total Cost 35,942 27,844 18,540 9,138 38,470 29,971 18,976 52.90%
-
Net Worth 37,212 37,247 37,712 38,791 39,224 39,730 40,108 -4.86%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 37,212 37,247 37,712 38,791 39,224 39,730 40,108 -4.86%
NOSH 49,616 49,663 49,621 49,732 49,650 49,663 49,517 0.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -5.33% -8.02% -8.45% -6.50% -7.91% -7.98% -3.94% -
ROE -4.89% -5.55% -3.83% -1.44% -7.18% -5.58% -1.79% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 68.77 51.90 34.45 17.25 71.80 55.89 36.87 51.35%
EPS -3.65 -4.16 -2.91 -1.12 -5.67 -4.46 -1.45 84.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.76 0.78 0.79 0.80 0.81 -4.98%
Adjusted Per Share Value based on latest NOSH - 49,732
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.47 47.19 31.30 15.71 65.27 50.81 33.43 51.54%
EPS -3.33 -3.78 -2.64 -1.02 -5.15 -4.06 -1.31 85.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6813 0.6819 0.6905 0.7102 0.7181 0.7274 0.7343 -4.85%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.65 0.50 0.65 0.62 0.32 0.41 -
P/RPS 0.73 1.25 1.45 3.77 0.86 0.57 1.11 -24.31%
P/EPS -13.65 -15.63 -17.18 -58.04 -10.94 -7.17 -28.28 -38.38%
EY -7.33 -6.40 -5.82 -1.72 -9.14 -13.94 -3.54 62.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.87 0.66 0.83 0.78 0.40 0.51 19.89%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 23/11/07 24/08/07 25/05/07 27/02/07 30/11/06 30/08/06 -
Price 0.50 0.64 0.62 0.50 0.56 0.63 0.45 -
P/RPS 0.73 1.23 1.80 2.90 0.78 1.13 1.22 -28.92%
P/EPS -13.65 -15.38 -21.31 -44.64 -9.88 -14.13 -31.03 -42.07%
EY -7.33 -6.50 -4.69 -2.24 -10.12 -7.08 -3.22 72.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.85 0.82 0.64 0.71 0.79 0.56 12.66%

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