[MASTER] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.62%
YoY- 6.73%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 38,076 35,068 34,123 34,369 34,190 34,320 35,651 4.48%
PBT -760 -876 -2,785 -3,385 -3,756 -2,616 -2,634 -56.36%
Tax -394 -412 966 629 866 384 -185 65.60%
NP -1,154 -1,288 -1,819 -2,756 -2,890 -2,232 -2,819 -44.89%
-
NP to SH -1,112 -1,284 -1,818 -2,754 -2,888 -2,228 -2,815 -46.19%
-
Tax Rate - - - - - - - -
Total Cost 39,230 36,356 35,942 37,125 37,080 36,552 38,470 1.31%
-
Net Worth 36,735 37,038 37,212 37,247 37,712 38,791 39,224 -4.28%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 36,735 37,038 37,212 37,247 37,712 38,791 39,224 -4.28%
NOSH 49,642 49,384 49,616 49,663 49,621 49,732 49,650 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -3.03% -3.67% -5.33% -8.02% -8.45% -6.50% -7.91% -
ROE -3.03% -3.47% -4.89% -7.40% -7.66% -5.74% -7.18% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 76.70 71.01 68.77 69.20 68.90 69.01 71.80 4.50%
EPS -2.24 -2.60 -3.65 -5.55 -5.82 -4.48 -5.67 -46.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.75 0.75 0.76 0.78 0.79 -4.26%
Adjusted Per Share Value based on latest NOSH - 49,760
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 69.69 64.18 62.45 62.90 62.57 62.81 65.25 4.49%
EPS -2.04 -2.35 -3.33 -5.04 -5.29 -4.08 -5.15 -46.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6723 0.6779 0.6811 0.6817 0.6902 0.71 0.7179 -4.28%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.42 0.38 0.50 0.65 0.50 0.65 0.62 -
P/RPS 0.55 0.54 0.73 0.94 0.73 0.94 0.86 -25.79%
P/EPS -18.75 -14.62 -13.65 -11.72 -8.59 -14.51 -10.94 43.26%
EY -5.33 -6.84 -7.33 -8.53 -11.64 -6.89 -9.14 -30.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.67 0.87 0.66 0.83 0.78 -18.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 23/11/07 24/08/07 25/05/07 27/02/07 -
Price 0.47 0.45 0.50 0.64 0.62 0.50 0.56 -
P/RPS 0.61 0.63 0.73 0.92 0.90 0.72 0.78 -15.12%
P/EPS -20.98 -17.31 -13.65 -11.54 -10.65 -11.16 -9.88 65.28%
EY -4.77 -5.78 -7.33 -8.67 -9.39 -8.96 -10.12 -39.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.67 0.85 0.82 0.64 0.71 -6.69%

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