[MASTER] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 18.63%
YoY- 21.69%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 CAGR
Revenue 35,381 36,549 36,584 39,662 41,289 50,078 60,281 -34.66%
PBT -2,634 -2,631 -5,496 -7,876 -9,913 -11,650 -15,443 -75.64%
Tax -186 -104 -923 -1,004 -1,001 -995 359 -
NP -2,820 -2,735 -6,419 -8,880 -10,914 -12,645 -15,084 -73.79%
-
NP to SH -2,817 -2,736 -6,419 -8,879 -10,912 -12,642 -15,082 -73.81%
-
Tax Rate - - - - - - - -
Total Cost 38,201 39,284 43,003 48,542 52,203 62,723 75,365 -41.88%
-
Net Worth 39,126 39,682 39,709 40,842 0 41,181 45,093 -10.71%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 CAGR
Net Worth 39,126 39,682 39,709 40,842 0 41,181 45,093 -10.71%
NOSH 49,527 49,602 49,024 49,807 49,903 49,616 49,553 -0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 CAGR
NP Margin -7.97% -7.48% -17.55% -22.39% -26.43% -25.25% -25.02% -
ROE -7.20% -6.89% -16.16% -21.74% 0.00% -30.70% -33.45% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 CAGR
RPS 71.44 73.68 74.62 79.63 82.74 100.93 121.65 -34.63%
EPS -5.69 -5.52 -13.09 -17.83 -21.87 -25.48 -30.44 -73.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.81 0.82 0.00 0.83 0.91 -10.67%
Adjusted Per Share Value based on latest NOSH - 49,807
31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 CAGR
RPS 64.75 66.89 66.96 72.59 75.57 91.65 110.33 -34.66%
EPS -5.16 -5.01 -11.75 -16.25 -19.97 -23.14 -27.60 -73.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7161 0.7263 0.7268 0.7475 0.00 0.7537 0.8253 -10.71%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 17/03/06 30/12/05 30/09/05 -
Price 0.62 0.32 0.41 0.45 0.44 0.45 0.48 -
P/RPS 0.87 0.43 0.55 0.57 0.53 0.45 0.39 89.80%
P/EPS -10.90 -5.80 -3.13 -2.52 -2.01 -1.77 -1.58 367.64%
EY -9.17 -17.24 -31.94 -39.61 -49.70 -56.62 -63.41 -78.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.40 0.51 0.55 0.00 0.54 0.53 36.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 17/03/06 31/12/05 30/09/05 CAGR
Date 27/02/07 - - - - 27/02/06 28/11/05 -
Price 0.56 0.00 0.00 0.00 0.00 0.45 0.45 -
P/RPS 0.78 0.00 0.00 0.00 0.00 0.45 0.37 81.42%
P/EPS -9.85 0.00 0.00 0.00 0.00 -1.77 -1.48 354.42%
EY -10.16 0.00 0.00 0.00 0.00 -56.62 -67.64 -77.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 0.00 0.00 0.00 0.54 0.49 34.47%

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