[MASTER] QoQ TTM 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- 65.81%
YoY- 88.03%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 48,302 45,064 42,518 39,429 36,066 34,310 34,123 26.09%
PBT 1,721 489 20 -544 -1,287 -2,349 -2,784 -
Tax -884 -676 -665 224 353 765 964 -
NP 837 -187 -645 -320 -934 -1,584 -1,820 -
-
NP to SH 842 -186 -644 -319 -933 -1,583 -1,819 -
-
Tax Rate 51.37% 138.24% 3,325.00% - - - - -
Total Cost 47,465 45,251 43,163 39,749 37,000 35,894 35,943 20.38%
-
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 1.73% -0.41% -1.52% -0.81% -2.59% -4.62% -5.33% -
ROE 2.27% -0.52% -1.76% -1.08% -2.56% -4.27% -4.93% -
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 97.58 92.10 86.11 98.57 73.35 69.48 69.31 25.64%
EPS 1.70 -0.38 -1.30 -0.80 -1.90 -3.21 -3.69 -
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 88.43 82.50 77.84 72.19 66.03 62.82 62.47 26.09%
EPS 1.54 -0.34 -1.18 -0.58 -1.71 -2.90 -3.33 -
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 0.39 0.41 0.39 0.44 0.57 0.55 0.72 -33.57%
P/EPS 22.34 -99.96 -26.07 -53.92 -22.13 -11.85 -13.53 -
EY 4.48 -1.00 -3.84 -1.85 -4.52 -8.44 -7.39 -
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 0.50 0.39 0.38 0.38 0.64 0.65 0.72 -21.59%
P/EPS 28.81 -94.70 -25.30 -46.39 -24.77 -14.04 -13.53 -
EY 3.47 -1.06 -3.95 -2.16 -4.04 -7.12 -7.39 -
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