[MASTER] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 96.61%
YoY- 98.71%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 13,509 11,313 11,435 12,045 10,271 8,767 8,346 37.89%
PBT 1,071 250 318 82 -161 -219 -246 -
Tax -283 -114 -397 -90 -75 -103 492 -
NP 788 136 -79 -8 -236 -322 246 117.45%
-
NP to SH 792 137 -79 -8 -236 -321 246 118.19%
-
Tax Rate 26.42% 45.60% 124.84% 109.76% - - - -
Total Cost 12,721 11,177 11,514 12,053 10,507 9,089 8,100 35.14%
-
Net Worth 37,124 35,717 36,537 29,600 36,383 37,038 36,923 0.36%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 37,124 35,717 36,537 29,600 36,383 37,038 36,923 0.36%
NOSH 49,499 48,928 49,375 40,000 49,166 49,384 49,230 0.36%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.83% 1.20% -0.69% -0.07% -2.30% -3.67% 2.95% -
ROE 2.13% 0.38% -0.22% -0.03% -0.65% -0.87% 0.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 27.29 23.12 23.16 30.11 20.89 17.75 16.95 37.40%
EPS 1.60 0.28 -0.16 -0.02 -0.48 -0.65 0.52 111.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.74 0.74 0.74 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.73 20.71 20.94 22.05 18.80 16.05 15.28 37.88%
EPS 1.45 0.25 -0.14 -0.01 -0.43 -0.59 0.45 118.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6797 0.6539 0.6689 0.5419 0.6661 0.6781 0.676 0.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.38 0.38 0.34 0.43 0.42 0.38 0.50 -
P/RPS 1.39 1.64 1.47 1.43 2.01 2.14 2.95 -39.47%
P/EPS 23.75 135.71 -212.50 -2,150.00 -87.50 -58.46 100.06 -61.69%
EY 4.21 0.74 -0.47 -0.05 -1.14 -1.71 1.00 160.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.46 0.58 0.57 0.51 0.67 -16.64%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.49 0.36 0.33 0.37 0.47 0.45 0.50 -
P/RPS 1.80 1.56 1.42 1.23 2.25 2.53 2.95 -28.08%
P/EPS 30.63 128.57 -206.25 -1,850.00 -97.92 -69.23 100.06 -54.61%
EY 3.27 0.78 -0.48 -0.05 -1.02 -1.44 1.00 120.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.49 0.45 0.50 0.64 0.60 0.67 -2.00%

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