[MASTER] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 57.38%
YoY- 81.86%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
Revenue 34,489 35,167 35,381 36,549 36,584 39,662 41,289 -13.04%
PBT -3,857 -2,844 -2,634 -2,631 -5,496 -7,876 -9,913 -51.95%
Tax 312 -16 -186 -104 -923 -1,004 -1,001 -
NP -3,545 -2,860 -2,820 -2,735 -6,419 -8,880 -10,914 -58.24%
-
NP to SH -3,541 -2,856 -2,817 -2,736 -6,419 -8,879 -10,912 -58.27%
-
Tax Rate - - - - - - - -
Total Cost 38,034 38,027 38,201 39,284 43,003 48,542 52,203 -21.80%
-
Net Worth 37,829 38,791 39,126 39,682 39,709 40,842 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
Net Worth 37,829 38,791 39,126 39,682 39,709 40,842 0 -
NOSH 49,775 49,732 49,527 49,602 49,024 49,807 49,903 -0.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
NP Margin -10.28% -8.13% -7.97% -7.48% -17.55% -22.39% -26.43% -
ROE -9.36% -7.36% -7.20% -6.89% -16.16% -21.74% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
RPS 69.29 70.71 71.44 73.68 74.62 79.63 82.74 -12.87%
EPS -7.11 -5.74 -5.69 -5.52 -13.09 -17.83 -21.87 -58.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.79 0.80 0.81 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 49,602
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
RPS 63.14 64.38 64.78 66.91 66.98 72.61 75.59 -13.04%
EPS -6.48 -5.23 -5.16 -5.01 -11.75 -16.26 -19.98 -58.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6926 0.7102 0.7163 0.7265 0.727 0.7478 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 17/03/06 -
Price 0.50 0.65 0.62 0.32 0.41 0.45 0.44 -
P/RPS 0.72 0.92 0.87 0.43 0.55 0.57 0.53 26.86%
P/EPS -7.03 -11.32 -10.90 -5.80 -3.13 -2.52 -2.01 164.41%
EY -14.23 -8.84 -9.17 -17.24 -31.94 -39.61 -49.70 -62.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.78 0.40 0.51 0.55 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 CAGR
Date 24/08/07 25/05/07 27/02/07 - - - - -
Price 0.62 0.50 0.56 0.00 0.00 0.00 0.00 -
P/RPS 0.89 0.71 0.78 0.00 0.00 0.00 0.00 -
P/EPS -8.72 -8.71 -9.85 0.00 0.00 0.00 0.00 -
EY -11.47 -11.49 -10.16 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.64 0.71 0.00 0.00 0.00 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