[MASTER] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 16.18%
YoY- -2.18%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 36,584 39,662 41,289 50,078 60,281 68,998 82,052 -47.61%
PBT -5,496 -7,876 -9,913 -11,650 -15,443 -13,727 -11,724 -45.47%
Tax -923 -1,004 -1,001 -995 359 378 386 -
NP -6,419 -8,880 -10,914 -12,645 -15,084 -13,349 -11,338 -36.57%
-
NP to SH -6,419 -8,879 -10,912 -12,642 -15,082 -13,348 -11,338 -36.57%
-
Tax Rate - - - - - - - -
Total Cost 43,003 48,542 52,203 62,723 75,365 82,347 93,390 -46.24%
-
Net Worth 39,709 40,842 0 41,181 45,093 47,460 49,813 -16.59%
Dividend
30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - 983 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 39,709 40,842 0 41,181 45,093 47,460 49,813 -16.59%
NOSH 49,024 49,807 49,903 49,616 49,553 49,437 49,320 -0.48%
Ratio Analysis
30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -17.55% -22.39% -26.43% -25.25% -25.02% -19.35% -13.82% -
ROE -16.16% -21.74% 0.00% -30.70% -33.45% -28.12% -22.76% -
Per Share
30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 74.62 79.63 82.74 100.93 121.65 139.56 166.37 -47.36%
EPS -13.09 -17.83 -21.87 -25.48 -30.44 -27.00 -22.99 -36.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.81 0.82 0.00 0.83 0.91 0.96 1.01 -16.19%
Adjusted Per Share Value based on latest NOSH - 49,616
30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 66.96 72.59 75.57 91.65 110.33 126.28 150.17 -47.61%
EPS -11.75 -16.25 -19.97 -23.14 -27.60 -24.43 -20.75 -36.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.7268 0.7475 0.00 0.7537 0.8253 0.8686 0.9117 -16.59%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/06/06 31/03/06 17/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.45 0.44 0.45 0.48 0.58 0.92 -
P/RPS 0.55 0.57 0.53 0.45 0.39 0.42 0.55 0.00%
P/EPS -3.13 -2.52 -2.01 -1.77 -1.58 -2.15 -4.00 -17.82%
EY -31.94 -39.61 -49.70 -56.62 -63.41 -46.55 -24.99 21.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
P/NAPS 0.51 0.55 0.00 0.54 0.53 0.60 0.91 -37.09%
Price Multiplier on Announcement Date
30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date - - - 27/02/06 28/11/05 26/08/05 16/05/05 -
Price 0.00 0.00 0.00 0.45 0.45 0.54 0.78 -
P/RPS 0.00 0.00 0.00 0.45 0.37 0.39 0.47 -
P/EPS 0.00 0.00 0.00 -1.77 -1.48 -2.00 -3.39 -
EY 0.00 0.00 0.00 -56.62 -67.64 -50.00 -29.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 0.00 0.00 0.00 0.54 0.49 0.56 0.77 -

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