[MASTER] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 12.97%
YoY- 44.57%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 42,518 39,429 36,066 34,310 34,123 33,673 34,489 14.89%
PBT 20 -544 -1,287 -2,349 -2,784 -2,985 -3,857 -
Tax -665 224 353 765 964 316 312 -
NP -645 -320 -934 -1,584 -1,820 -2,669 -3,545 -67.72%
-
NP to SH -644 -319 -933 -1,583 -1,819 -2,665 -3,541 -67.73%
-
Tax Rate 3,325.00% - - - - - - -
Total Cost 43,163 39,749 37,000 35,894 35,943 36,342 38,034 8.75%
-
Net Worth 36,537 29,600 36,383 37,038 36,923 37,320 37,829 -2.27%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 36,537 29,600 36,383 37,038 36,923 37,320 37,829 -2.27%
NOSH 49,375 40,000 49,166 49,384 49,230 49,760 49,775 -0.53%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -1.52% -0.81% -2.59% -4.62% -5.33% -7.93% -10.28% -
ROE -1.76% -1.08% -2.56% -4.27% -4.93% -7.14% -9.36% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 86.11 98.57 73.35 69.48 69.31 67.67 69.29 15.51%
EPS -1.30 -0.80 -1.90 -3.21 -3.69 -5.36 -7.11 -67.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.74 0.75 0.75 0.75 0.76 -1.75%
Adjusted Per Share Value based on latest NOSH - 49,384
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 77.84 72.19 66.03 62.82 62.47 61.65 63.14 14.90%
EPS -1.18 -0.58 -1.71 -2.90 -3.33 -4.88 -6.48 -67.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6689 0.5419 0.6661 0.6781 0.676 0.6833 0.6926 -2.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.34 0.43 0.42 0.38 0.50 0.65 0.50 -
P/RPS 0.39 0.44 0.57 0.55 0.72 0.96 0.72 -33.42%
P/EPS -26.07 -53.92 -22.13 -11.85 -13.53 -12.14 -7.03 138.63%
EY -3.84 -1.85 -4.52 -8.44 -7.39 -8.24 -14.23 -58.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.57 0.51 0.67 0.87 0.66 -21.30%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 23/11/07 24/08/07 -
Price 0.33 0.37 0.47 0.45 0.50 0.64 0.62 -
P/RPS 0.38 0.38 0.64 0.65 0.72 0.95 0.89 -43.15%
P/EPS -25.30 -46.39 -24.77 -14.04 -13.53 -11.95 -8.72 102.76%
EY -3.95 -2.16 -4.04 -7.12 -7.39 -8.37 -11.47 -50.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.64 0.60 0.67 0.85 0.82 -32.84%

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