[MASTER] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 80.21%
YoY- -7.53%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 17/03/06 31/03/05 CAGR
Revenue 13,733 11,313 8,767 8,580 8,794 9,064 17,853 -5.10%
PBT 1,747 250 -219 -654 -444 -444 -2,181 -
Tax -422 -114 -103 96 -74 -74 -68 44.03%
NP 1,325 136 -322 -558 -518 -518 -2,249 -
-
NP to SH 1,330 137 -321 -557 -518 -519 -2,249 -
-
Tax Rate 24.16% 45.60% - - - - - -
Total Cost 12,408 11,177 9,089 9,138 9,312 9,582 20,102 -9.19%
-
Net Worth 42,679 35,717 37,038 38,791 40,842 0 49,813 -3.04%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 17/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 17/03/06 31/03/05 CAGR
Net Worth 42,679 35,717 37,038 38,791 40,842 0 49,813 -3.04%
NOSH 49,626 48,928 49,384 49,732 49,807 49,903 49,320 0.12%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 17/03/06 31/03/05 CAGR
NP Margin 9.65% 1.20% -3.67% -6.50% -5.89% -5.71% -12.60% -
ROE 3.12% 0.38% -0.87% -1.44% -1.27% 0.00% -4.51% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 17/03/06 31/03/05 CAGR
RPS 27.67 23.12 17.75 17.25 17.66 18.16 36.20 -5.22%
EPS 2.68 0.28 -0.65 -1.12 -1.04 -1.04 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.73 0.75 0.78 0.82 0.00 1.01 -3.16%
Adjusted Per Share Value based on latest NOSH - 49,732
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 17/03/06 31/03/05 CAGR
RPS 25.13 20.71 16.05 15.70 16.09 16.59 32.67 -5.10%
EPS 2.43 0.25 -0.59 -1.02 -0.95 -0.95 -4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7811 0.6537 0.6779 0.71 0.7475 0.00 0.9117 -3.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 17/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 17/03/06 31/03/05 -
Price 0.40 0.38 0.38 0.65 0.45 0.44 0.92 -
P/RPS 1.45 1.64 2.14 3.77 2.55 2.42 2.54 -10.60%
P/EPS 14.93 135.71 -58.46 -58.04 -43.27 -42.31 -20.18 -
EY 6.70 0.74 -1.71 -1.72 -2.31 -2.36 -4.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.51 0.83 0.55 0.00 0.91 -12.37%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 17/03/06 31/03/05 CAGR
Date 24/05/10 29/05/09 30/05/08 25/05/07 26/05/06 - 16/05/05 -
Price 0.35 0.36 0.45 0.50 0.36 0.00 0.78 -
P/RPS 1.26 1.56 2.53 2.90 2.04 0.00 2.15 -10.13%
P/EPS 13.06 128.57 -69.23 -44.64 -34.62 0.00 -17.11 -
EY 7.66 0.78 -1.44 -2.24 -2.89 0.00 -5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.60 0.64 0.44 0.00 0.77 -11.83%

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