[MASTER] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 70.49%
YoY- 31.5%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 9,533 12,271 10,421 17,853 19,736 20,988 23,475 -45.07%
PBT -4,398 -2,590 -2,481 -2,181 -8,191 -874 -478 337.31%
Tax -784 -72 -71 -68 570 -53 -63 434.55%
NP -5,182 -2,662 -2,552 -2,249 -7,621 -927 -541 349.17%
-
NP to SH -5,181 -2,661 -2,551 -2,249 -7,621 -927 -541 349.11%
-
Tax Rate - - - - - - - -
Total Cost 14,715 14,933 12,973 20,102 27,357 21,915 24,016 -27.79%
-
Net Worth 41,181 45,093 47,460 49,813 52,162 57,876 58,526 -20.83%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - 983 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 41,181 45,093 47,460 49,813 52,162 57,876 58,526 -20.83%
NOSH 49,616 49,553 49,437 49,320 49,210 49,047 49,181 0.58%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -54.36% -21.69% -24.49% -12.60% -38.61% -4.42% -2.30% -
ROE -12.58% -5.90% -5.38% -4.51% -14.61% -1.60% -0.92% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.21 24.76 21.08 36.20 40.11 42.79 47.73 -45.39%
EPS -10.42 -5.37 -5.16 -4.56 -15.49 -1.89 -1.10 345.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.83 0.91 0.96 1.01 1.06 1.18 1.19 -21.30%
Adjusted Per Share Value based on latest NOSH - 49,320
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.45 22.46 19.07 32.67 36.12 38.41 42.96 -45.06%
EPS -9.48 -4.87 -4.67 -4.12 -13.95 -1.70 -0.99 349.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.7537 0.8253 0.8686 0.9117 0.9547 1.0593 1.0712 -20.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.45 0.48 0.58 0.92 1.01 0.94 0.85 -
P/RPS 2.34 1.94 2.75 2.54 2.52 2.20 1.78 19.94%
P/EPS -4.31 -8.94 -11.24 -20.18 -6.52 -49.74 -77.27 -85.32%
EY -23.20 -11.19 -8.90 -4.96 -15.33 -2.01 -1.29 582.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
P/NAPS 0.54 0.53 0.60 0.91 0.95 0.80 0.71 -16.63%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 26/08/05 16/05/05 25/02/05 25/11/04 24/08/04 -
Price 0.45 0.45 0.54 0.78 1.04 1.00 0.86 -
P/RPS 2.34 1.82 2.56 2.15 2.59 2.34 1.80 19.05%
P/EPS -4.31 -8.38 -10.47 -17.11 -6.72 -52.91 -78.18 -85.43%
EY -23.20 -11.93 -9.56 -5.85 -14.89 -1.89 -1.28 586.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.33 -
P/NAPS 0.54 0.49 0.56 0.77 0.98 0.85 0.72 -17.40%

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