[MASTER] QoQ Annualized Quarter 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- -3.64%
YoY- -57.03%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 35,176 36,256 50,078 54,060 56,548 71,412 83,267 -49.90%
PBT -1,776 -1,776 -11,650 -9,669 -9,324 -8,724 -12,724 -79.39%
Tax -296 -296 -994 -280 -278 -272 350 -
NP -2,072 -2,072 -12,644 -9,949 -9,602 -8,996 -12,374 -76.15%
-
NP to SH -2,072 -2,076 -12,641 -9,949 -9,600 -8,996 -12,374 -76.15%
-
Tax Rate - - - - - - - -
Total Cost 37,248 38,328 62,722 64,009 66,150 80,408 95,641 -53.06%
-
Net Worth 40,842 0 41,187 45,077 47,456 49,813 52,151 -17.80%
Dividend
31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 983 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 40,842 0 41,187 45,077 47,456 49,813 52,151 -17.80%
NOSH 49,807 49,903 49,622 49,535 49,433 49,320 49,199 0.99%
Ratio Analysis
31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -5.89% -5.71% -25.25% -18.40% -16.98% -12.60% -14.86% -
ROE -5.07% 0.00% -30.69% -22.07% -20.23% -18.06% -23.73% -
Per Share
31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 70.62 72.65 100.92 109.13 114.39 144.79 169.24 -50.39%
EPS -4.16 -4.16 -25.48 -20.08 -19.42 -18.24 -25.15 -76.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.82 0.00 0.83 0.91 0.96 1.01 1.06 -18.61%
Adjusted Per Share Value based on latest NOSH - 49,553
31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 64.38 66.36 91.65 98.94 103.49 130.70 152.40 -49.90%
EPS -3.79 -3.80 -23.14 -18.21 -17.57 -16.46 -22.65 -76.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.7475 0.00 0.7538 0.825 0.8685 0.9117 0.9545 -17.80%
Price Multiplier on Financial Quarter End Date
31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/03/06 17/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.45 0.44 0.45 0.48 0.58 0.92 1.01 -
P/RPS 0.64 0.61 0.45 0.44 0.51 0.64 0.60 5.31%
P/EPS -10.82 -10.58 -1.77 -2.39 -2.99 -5.04 -4.02 121.28%
EY -9.24 -9.45 -56.61 -41.84 -33.48 -19.83 -24.90 -54.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
P/NAPS 0.55 0.00 0.54 0.53 0.60 0.91 0.95 -35.49%
Price Multiplier on Announcement Date
31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 26/05/06 - 27/02/06 28/11/05 26/08/05 16/05/05 25/02/05 -
Price 0.36 0.00 0.45 0.45 0.54 0.78 1.04 -
P/RPS 0.51 0.00 0.45 0.41 0.47 0.54 0.61 -13.37%
P/EPS -8.65 0.00 -1.77 -2.24 -2.78 -4.28 -4.14 80.59%
EY -11.56 0.00 -56.61 -44.63 -35.96 -23.38 -24.18 -44.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
P/NAPS 0.44 0.00 0.54 0.49 0.56 0.77 0.98 -47.39%

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