[MASTER] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -23.98%
YoY- 44.84%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 34,310 34,123 33,673 34,489 35,167 35,381 36,549 -4.12%
PBT -2,349 -2,784 -2,985 -3,857 -2,844 -2,634 -2,631 -7.27%
Tax 765 964 316 312 -16 -186 -104 -
NP -1,584 -1,820 -2,669 -3,545 -2,860 -2,820 -2,735 -30.49%
-
NP to SH -1,583 -1,819 -2,665 -3,541 -2,856 -2,817 -2,736 -30.54%
-
Tax Rate - - - - - - - -
Total Cost 35,894 35,943 36,342 38,034 38,027 38,201 39,284 -5.83%
-
Net Worth 37,038 36,923 37,320 37,829 38,791 39,126 39,682 -4.48%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 37,038 36,923 37,320 37,829 38,791 39,126 39,682 -4.48%
NOSH 49,384 49,230 49,760 49,775 49,732 49,527 49,602 -0.29%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -4.62% -5.33% -7.93% -10.28% -8.13% -7.97% -7.48% -
ROE -4.27% -4.93% -7.14% -9.36% -7.36% -7.20% -6.89% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 69.48 69.31 67.67 69.29 70.71 71.44 73.68 -3.83%
EPS -3.21 -3.69 -5.36 -7.11 -5.74 -5.69 -5.52 -30.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.76 0.78 0.79 0.80 -4.20%
Adjusted Per Share Value based on latest NOSH - 49,775
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 62.79 62.45 61.63 63.12 64.36 64.75 66.89 -4.12%
EPS -2.90 -3.33 -4.88 -6.48 -5.23 -5.16 -5.01 -30.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6779 0.6758 0.683 0.6924 0.71 0.7161 0.7263 -4.48%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.38 0.50 0.65 0.50 0.65 0.62 0.32 -
P/RPS 0.55 0.72 0.96 0.72 0.92 0.87 0.43 17.81%
P/EPS -11.85 -13.53 -12.14 -7.03 -11.32 -10.90 -5.80 60.94%
EY -8.44 -7.39 -8.24 -14.23 -8.84 -9.17 -17.24 -37.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.87 0.66 0.83 0.78 0.40 17.56%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 23/11/07 24/08/07 25/05/07 27/02/07 - -
Price 0.45 0.50 0.64 0.62 0.50 0.56 0.00 -
P/RPS 0.65 0.72 0.95 0.89 0.71 0.78 0.00 -
P/EPS -14.04 -13.53 -11.95 -8.72 -8.71 -9.85 0.00 -
EY -7.12 -7.39 -8.37 -11.47 -11.49 -10.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.85 0.82 0.64 0.71 0.00 -

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