[MASTER] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 26.48%
YoY- 73.36%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 11,313 11,435 12,045 10,271 8,767 8,346 8,682 19.28%
PBT 250 318 82 -161 -219 -246 -661 -
Tax -114 -397 -90 -75 -103 492 39 -
NP 136 -79 -8 -236 -322 246 -622 -
-
NP to SH 137 -79 -8 -236 -321 246 -622 -
-
Tax Rate 45.60% 124.84% 109.76% - - - - -
Total Cost 11,177 11,514 12,053 10,507 9,089 8,100 9,304 12.99%
-
Net Worth 35,717 36,537 29,600 36,383 37,038 36,923 37,320 -2.88%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 35,717 36,537 29,600 36,383 37,038 36,923 37,320 -2.88%
NOSH 48,928 49,375 40,000 49,166 49,384 49,230 49,760 -1.11%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.20% -0.69% -0.07% -2.30% -3.67% 2.95% -7.16% -
ROE 0.38% -0.22% -0.03% -0.65% -0.87% 0.67% -1.67% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 23.12 23.16 30.11 20.89 17.75 16.95 17.45 20.61%
EPS 0.28 -0.16 -0.02 -0.48 -0.65 0.52 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.74 0.74 0.75 0.75 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 49,166
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 20.71 20.94 22.05 18.80 16.05 15.28 15.90 19.24%
EPS 0.25 -0.14 -0.01 -0.43 -0.59 0.45 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6539 0.6689 0.5419 0.6661 0.6781 0.676 0.6833 -2.88%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.38 0.34 0.43 0.42 0.38 0.50 0.65 -
P/RPS 1.64 1.47 1.43 2.01 2.14 2.95 3.73 -42.14%
P/EPS 135.71 -212.50 -2,150.00 -87.50 -58.46 100.06 -52.00 -
EY 0.74 -0.47 -0.05 -1.14 -1.71 1.00 -1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.58 0.57 0.51 0.67 0.87 -29.02%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 23/11/07 -
Price 0.36 0.33 0.37 0.47 0.45 0.50 0.64 -
P/RPS 1.56 1.42 1.23 2.25 2.53 2.95 3.67 -43.43%
P/EPS 128.57 -206.25 -1,850.00 -97.92 -69.23 100.06 -51.20 -
EY 0.78 -0.48 -0.05 -1.02 -1.44 1.00 -1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.50 0.64 0.60 0.67 0.85 -30.71%

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