[MASTER] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 59.95%
YoY- 88.42%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 18,857 11,435 8,346 7,896 9,533 19,736 19,927 -0.91%
PBT 2,074 318 -246 -447 -4,398 -8,191 -216 -
Tax -429 -397 492 -156 -784 570 1,104 -
NP 1,645 -79 246 -603 -5,182 -7,621 888 10.81%
-
NP to SH 1,673 -79 246 -600 -5,181 -7,621 888 11.12%
-
Tax Rate 20.68% 124.84% - - - - - -
Total Cost 17,212 11,514 8,100 8,499 14,715 27,357 19,039 -1.66%
-
Net Worth 42,197 36,537 36,923 39,126 41,181 52,162 63,639 -6.61%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 42,197 36,537 36,923 39,126 41,181 52,162 63,639 -6.61%
NOSH 49,643 49,375 49,230 49,527 49,616 49,210 49,333 0.10%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.72% -0.69% 2.95% -7.64% -54.36% -38.61% 4.46% -
ROE 3.96% -0.22% 0.67% -1.53% -12.58% -14.61% 1.40% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.98 23.16 16.95 15.94 19.21 40.11 40.39 -1.01%
EPS 3.37 -0.16 0.52 -1.21 -10.42 -15.49 1.80 11.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.74 0.75 0.79 0.83 1.06 1.29 -6.71%
Adjusted Per Share Value based on latest NOSH - 49,527
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 34.52 20.94 15.28 14.46 17.45 36.13 36.48 -0.91%
EPS 3.06 -0.14 0.45 -1.10 -9.49 -13.95 1.63 11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7726 0.6689 0.676 0.7163 0.754 0.955 1.1651 -6.61%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.37 0.34 0.50 0.62 0.45 1.01 0.86 -
P/RPS 0.97 1.47 2.95 3.89 2.34 2.52 2.13 -12.27%
P/EPS 10.98 -212.50 100.06 -51.18 -4.31 -6.52 47.78 -21.71%
EY 9.11 -0.47 1.00 -1.95 -23.20 -15.33 2.09 27.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.67 0.78 0.54 0.95 0.67 -6.76%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 29/02/08 27/02/07 27/02/06 25/02/05 27/02/04 -
Price 0.41 0.33 0.50 0.56 0.45 1.04 1.03 -
P/RPS 1.08 1.42 2.95 3.51 2.34 2.59 2.55 -13.32%
P/EPS 12.17 -206.25 100.06 -46.23 -4.31 -6.72 57.22 -22.72%
EY 8.22 -0.48 1.00 -2.16 -23.20 -14.89 1.75 29.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.67 0.71 0.54 0.98 0.80 -8.15%

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