[MASTER] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -71.35%
YoY- -222.94%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 8,682 9,498 12,271 20,988 24,771 24,576 23,038 -15.00%
PBT -661 -1,533 -2,590 -874 807 -1,108 -3,678 -24.86%
Tax 39 35 -72 -53 -53 156 3,678 -53.11%
NP -622 -1,498 -2,662 -927 754 -952 0 -
-
NP to SH -622 -1,498 -2,661 -927 754 -952 -3,744 -25.84%
-
Tax Rate - - - - 6.57% - - -
Total Cost 9,304 10,996 14,933 21,915 24,017 25,528 23,038 -14.01%
-
Net Worth 37,320 39,682 45,093 57,876 66,529 71,596 85,126 -12.83%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 37,320 39,682 45,093 57,876 66,529 71,596 85,126 -12.83%
NOSH 49,760 49,602 49,553 49,047 49,281 39,338 39,410 3.96%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -7.16% -15.77% -21.69% -4.42% 3.04% -3.87% 0.00% -
ROE -1.67% -3.78% -5.90% -1.60% 1.13% -1.33% -4.40% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 17.45 19.15 24.76 42.79 50.26 62.47 58.46 -18.24%
EPS -1.25 -3.02 -5.37 -1.89 1.53 -2.42 -9.50 -28.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.80 0.91 1.18 1.35 1.82 2.16 -16.15%
Adjusted Per Share Value based on latest NOSH - 49,047
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 15.90 17.39 22.47 38.43 45.35 44.99 42.18 -15.00%
EPS -1.14 -2.74 -4.87 -1.70 1.38 -1.74 -6.85 -25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6833 0.7265 0.8256 1.0596 1.218 1.3108 1.5585 -12.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.65 0.32 0.48 0.94 0.72 1.15 1.20 -
P/RPS 3.73 1.67 1.94 2.20 1.43 1.84 2.05 10.48%
P/EPS -52.00 -10.60 -8.94 -49.74 47.06 -47.52 -12.63 26.58%
EY -1.92 -9.44 -11.19 -2.01 2.12 -2.10 -7.92 -21.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.40 0.53 0.80 0.53 0.63 0.56 7.61%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 30/11/06 28/11/05 25/11/04 19/11/03 29/11/02 27/11/01 -
Price 0.64 0.63 0.45 1.00 0.75 0.89 1.37 -
P/RPS 3.67 3.29 1.82 2.34 1.49 1.42 2.34 7.78%
P/EPS -51.20 -20.86 -8.38 -52.91 49.02 -36.78 -14.42 23.50%
EY -1.95 -4.79 -11.93 -1.89 2.04 -2.72 -6.93 -19.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.49 0.85 0.56 0.49 0.63 5.11%

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