[MASTER] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 82.34%
YoY- 42.37%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 42,517 31,083 19,038 8,767 34,123 25,777 17,095 83.06%
PBT 19 -299 -380 -219 -2,785 -2,539 -1,878 -
Tax -664 -267 -197 -103 966 472 433 -
NP -645 -566 -577 -322 -1,819 -2,067 -1,445 -41.45%
-
NP to SH -644 -566 -556 -321 -1,818 -2,066 -1,444 -41.48%
-
Tax Rate 3,494.74% - - - - - - -
Total Cost 43,162 31,649 19,615 9,089 35,942 27,844 18,540 75.20%
-
Net Worth 36,658 36,740 36,735 37,038 37,212 37,247 37,712 -1.86%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 36,658 36,740 36,735 37,038 37,212 37,247 37,712 -1.86%
NOSH 49,538 49,649 49,642 49,384 49,616 49,663 49,621 -0.11%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -1.52% -1.82% -3.03% -3.67% -5.33% -8.02% -8.45% -
ROE -1.76% -1.54% -1.51% -0.87% -4.89% -5.55% -3.83% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 85.83 62.61 38.35 17.75 68.77 51.90 34.45 83.27%
EPS -1.30 -1.14 -1.12 -0.65 -3.65 -4.16 -2.91 -41.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.74 0.75 0.75 0.75 0.76 -1.75%
Adjusted Per Share Value based on latest NOSH - 49,384
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 77.81 56.89 34.84 16.05 62.45 47.18 31.29 83.04%
EPS -1.18 -1.04 -1.02 -0.59 -3.33 -3.78 -2.64 -41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6709 0.6724 0.6723 0.6779 0.6811 0.6817 0.6902 -1.86%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.34 0.43 0.42 0.38 0.50 0.65 0.50 -
P/RPS 0.40 0.69 1.10 2.14 0.73 1.25 1.45 -57.45%
P/EPS -26.15 -37.72 -37.50 -58.46 -13.65 -15.63 -17.18 32.15%
EY -3.82 -2.65 -2.67 -1.71 -7.33 -6.40 -5.82 -24.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.57 0.51 0.67 0.87 0.66 -21.30%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 23/11/07 24/08/07 -
Price 0.33 0.37 0.47 0.45 0.50 0.64 0.62 -
P/RPS 0.38 0.59 1.23 2.53 0.73 1.23 1.80 -64.37%
P/EPS -25.38 -32.46 -41.96 -69.23 -13.65 -15.38 -21.31 12.29%
EY -3.94 -3.08 -2.38 -1.44 -7.33 -6.50 -4.69 -10.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.64 0.60 0.67 0.85 0.82 -32.84%

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