[MASTER] QoQ TTM 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- 8.36%
YoY- -358.47%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 50,078 60,281 68,998 82,052 83,267 83,458 87,241 -30.86%
PBT -11,650 -15,443 -13,727 -11,724 -12,723 -4,748 -3,067 142.85%
Tax -995 359 378 386 351 885 885 -
NP -12,645 -15,084 -13,349 -11,338 -12,372 -3,863 -2,182 221.60%
-
NP to SH -12,642 -15,082 -13,348 -11,338 -12,372 -3,863 -2,182 221.55%
-
Tax Rate - - - - - - - -
Total Cost 62,723 75,365 82,347 93,390 95,639 87,321 89,423 -21.00%
-
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 - - - 983 983 983 983 -
Div Payout % - - - 0.00% 0.00% 0.00% 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 -25.25% -25.02% -19.35% -13.82% -14.86% -4.63% -2.50% -
ROE -30.70% -33.45% -28.12% -22.76% -23.72% -6.67% -3.73% -
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 100.93 121.65 139.56 166.37 169.21 170.16 177.38 -31.26%
EPS -25.48 -30.44 -27.00 -22.99 -25.14 -7.88 -4.44 219.51%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 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 91.65 110.33 126.28 150.17 152.40 152.75 159.67 -30.86%
EPS -23.14 -27.60 -24.43 -20.75 -22.64 -7.07 -3.99 221.76%
DPS 0.00 0.00 0.00 1.80 1.80 1.80 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 0.45 0.39 0.42 0.55 0.60 0.55 0.48 -4.20%
P/EPS -1.77 -1.58 -2.15 -4.00 -4.02 -11.93 -19.16 -79.47%
EY -56.62 -63.41 -46.55 -24.99 -24.89 -8.38 -5.22 387.88%
DY 0.00 0.00 0.00 2.17 1.98 2.13 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 0.45 0.37 0.39 0.47 0.61 0.59 0.48 -4.20%
P/EPS -1.77 -1.48 -2.00 -3.39 -4.14 -12.70 -19.38 -79.63%
EY -56.62 -67.64 -50.00 -29.47 -24.17 -7.88 -5.16 391.64%
DY 0.00 0.00 0.00 2.56 1.92 2.00 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