[MASTER] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -17.73%
YoY- -511.73%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 41,289 50,078 60,281 68,998 82,052 83,267 83,458 -38.24%
PBT -9,913 -11,650 -15,443 -13,727 -11,724 -12,723 -4,748 65.54%
Tax -1,001 -995 359 378 386 351 885 -
NP -10,914 -12,645 -15,084 -13,349 -11,338 -12,372 -3,863 103.65%
-
NP to SH -10,912 -12,642 -15,082 -13,348 -11,338 -12,372 -3,863 103.62%
-
Tax Rate - - - - - - - -
Total Cost 52,203 62,723 75,365 82,347 93,390 95,639 87,321 -29.69%
-
Net Worth 0 41,181 45,093 47,460 49,813 52,162 57,876 -
Dividend
17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - 983 983 983 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 41,181 45,093 47,460 49,813 52,162 57,876 -
NOSH 49,903 49,616 49,553 49,437 49,320 49,210 49,047 1.19%
Ratio Analysis
17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -26.43% -25.25% -25.02% -19.35% -13.82% -14.86% -4.63% -
ROE 0.00% -30.70% -33.45% -28.12% -22.76% -23.72% -6.67% -
Per Share
17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 82.74 100.93 121.65 139.56 166.37 169.21 170.16 -38.96%
EPS -21.87 -25.48 -30.44 -27.00 -22.99 -25.14 -7.88 101.18%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 0.00 0.83 0.91 0.96 1.01 1.06 1.18 -
Adjusted Per Share Value based on latest NOSH - 49,437
17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 75.59 91.68 110.36 126.32 150.22 152.45 152.80 -38.24%
EPS -19.98 -23.15 -27.61 -24.44 -20.76 -22.65 -7.07 103.68%
DPS 0.00 0.00 0.00 0.00 1.80 1.80 1.80 -
NAPS 0.00 0.754 0.8256 0.8689 0.912 0.955 1.0596 -
Price Multiplier on Financial Quarter End Date
17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 17/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.44 0.45 0.48 0.58 0.92 1.01 0.94 -
P/RPS 0.53 0.45 0.39 0.42 0.55 0.60 0.55 -2.50%
P/EPS -2.01 -1.77 -1.58 -2.15 -4.00 -4.02 -11.93 -70.46%
EY -49.70 -56.62 -63.41 -46.55 -24.99 -24.89 -8.38 238.39%
DY 0.00 0.00 0.00 0.00 2.17 1.98 2.13 -
P/NAPS 0.00 0.54 0.53 0.60 0.91 0.95 0.80 -
Price Multiplier on Announcement Date
17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date - 27/02/06 28/11/05 26/08/05 16/05/05 25/02/05 25/11/04 -
Price 0.00 0.45 0.45 0.54 0.78 1.04 1.00 -
P/RPS 0.00 0.45 0.37 0.39 0.47 0.61 0.59 -
P/EPS 0.00 -1.77 -1.48 -2.00 -3.39 -4.14 -12.70 -
EY 0.00 -56.62 -67.64 -50.00 -29.47 -24.17 -7.88 -
DY 0.00 0.00 0.00 0.00 2.56 1.92 2.00 -
P/NAPS 0.00 0.54 0.49 0.56 0.77 0.98 0.85 -

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