[MASTER] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -12.99%
YoY- -290.42%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 39,429 33,673 36,549 60,281 83,458 98,579 80,974 -11.29%
PBT -544 -2,985 -2,631 -15,443 -4,748 -5,469 -15,442 -42.71%
Tax 224 316 -104 359 885 741 1,767 -29.10%
NP -320 -2,669 -2,735 -15,084 -3,863 -4,728 -13,675 -46.48%
-
NP to SH -319 -2,665 -2,736 -15,082 -3,863 -4,728 -13,675 -46.51%
-
Tax Rate - - - - - - - -
Total Cost 39,749 36,342 39,284 75,365 87,321 103,307 94,649 -13.45%
-
Net Worth 29,600 37,320 39,682 45,093 57,876 66,529 71,596 -13.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 983 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 29,600 37,320 39,682 45,093 57,876 66,529 71,596 -13.67%
NOSH 40,000 49,760 49,602 49,553 49,047 49,281 39,338 0.27%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -0.81% -7.93% -7.48% -25.02% -4.63% -4.80% -16.89% -
ROE -1.08% -7.14% -6.89% -33.45% -6.67% -7.11% -19.10% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 98.57 67.67 73.68 121.65 170.16 200.03 205.84 -11.53%
EPS -0.80 -5.36 -5.52 -30.44 -7.88 -9.59 -34.76 -46.63%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.74 0.75 0.80 0.91 1.18 1.35 1.82 -13.91%
Adjusted Per Share Value based on latest NOSH - 49,553
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 72.16 61.63 66.89 110.33 152.75 180.42 148.20 -11.29%
EPS -0.58 -4.88 -5.01 -27.60 -7.07 -8.65 -25.03 -46.57%
DPS 0.00 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.5417 0.683 0.7263 0.8253 1.0593 1.2176 1.3104 -13.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.43 0.65 0.32 0.48 0.94 0.72 1.15 -
P/RPS 0.44 0.96 0.43 0.39 0.55 0.36 0.56 -3.93%
P/EPS -53.92 -12.14 -5.80 -1.58 -11.93 -7.50 -3.31 59.14%
EY -1.85 -8.24 -17.24 -63.41 -8.38 -13.32 -30.23 -37.19%
DY 0.00 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.58 0.87 0.40 0.53 0.80 0.53 0.63 -1.36%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 23/11/07 - 28/11/05 25/11/04 19/11/03 29/11/02 -
Price 0.37 0.64 0.00 0.45 1.00 0.75 0.89 -
P/RPS 0.38 0.95 0.00 0.37 0.59 0.37 0.43 -2.03%
P/EPS -46.39 -11.95 0.00 -1.48 -12.70 -7.82 -2.56 61.99%
EY -2.16 -8.37 0.00 -67.64 -7.88 -12.79 -39.06 -38.24%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.50 0.85 0.00 0.49 0.85 0.56 0.49 0.33%

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