[MASTER] QoQ Cumulative Quarter Result on 17-Mar-2006 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
17-Mar-2006 [#1]
Profit Trend
QoQ- 95.89%
YoY- 76.92%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 27,755 18,257 8,794 9,064 50,078 40,545 28,274 -1.46%
PBT -2,187 -655 -444 -444 -11,650 -7,252 -4,662 -45.36%
Tax -29 -64 -74 -74 -994 -210 -139 -71.39%
NP -2,216 -719 -518 -518 -12,644 -7,462 -4,801 -46.06%
-
NP to SH -2,215 -718 -518 -519 -12,641 -7,462 -4,800 -46.08%
-
Tax Rate - - - - - - - -
Total Cost 29,971 18,976 9,312 9,582 62,722 48,007 33,075 -7.56%
-
Net Worth 39,730 40,108 40,842 0 41,187 45,077 47,456 -13.23%
Dividend
30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 39,730 40,108 40,842 0 41,187 45,077 47,456 -13.23%
NOSH 49,663 49,517 49,807 49,903 49,622 49,535 49,433 0.37%
Ratio Analysis
30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -7.98% -3.94% -5.89% -5.71% -25.25% -18.40% -16.98% -
ROE -5.58% -1.79% -1.27% 0.00% -30.69% -16.55% -10.11% -
Per Share
30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.89 36.87 17.66 18.16 100.92 81.85 57.20 -1.83%
EPS -4.46 -1.45 -1.04 -1.04 -25.48 -15.06 -9.71 -46.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.82 0.00 0.83 0.91 0.96 -13.55%
Adjusted Per Share Value based on latest NOSH - 49,903
30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 50.80 33.41 16.09 16.59 91.65 74.21 51.75 -1.46%
EPS -4.05 -1.31 -0.95 -0.95 -23.14 -13.66 -8.78 -46.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7272 0.7341 0.7475 0.00 0.7538 0.825 0.8685 -13.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/09/06 30/06/06 31/03/06 17/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.32 0.41 0.45 0.44 0.45 0.48 0.58 -
P/RPS 0.57 1.11 2.55 2.42 0.45 0.59 1.01 -36.67%
P/EPS -7.17 -28.28 -43.27 -42.31 -1.77 -3.19 -5.97 15.75%
EY -13.94 -3.54 -2.31 -2.36 -56.61 -31.38 -16.74 -13.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.55 0.00 0.54 0.53 0.60 -27.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 30/11/06 30/08/06 26/05/06 - 27/02/06 28/11/05 26/08/05 -
Price 0.63 0.45 0.36 0.00 0.45 0.45 0.54 -
P/RPS 1.13 1.22 2.04 0.00 0.45 0.55 0.94 15.83%
P/EPS -14.13 -31.03 -34.62 0.00 -1.77 -2.99 -5.56 110.63%
EY -7.08 -3.22 -2.89 0.00 -56.61 -33.48 -17.98 -52.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.56 0.44 0.00 0.54 0.49 0.56 31.63%

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