[MASTER] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 34.0%
YoY- 35.42%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 61,296 52,749 42,517 34,123 35,651 50,078 83,267 -4.97%
PBT 5,498 5,054 19 -2,785 -2,634 -11,650 -12,724 -
Tax -1,420 -1,270 -664 966 -185 -994 350 -
NP 4,078 3,784 -645 -1,819 -2,819 -12,644 -12,374 -
-
NP to SH 4,108 3,817 -644 -1,818 -2,815 -12,641 -12,374 -
-
Tax Rate 25.83% 25.13% 3,494.74% - - - - -
Total Cost 57,218 48,965 43,162 35,942 38,470 62,722 95,641 -8.20%
-
Net Worth 46,636 42,190 36,658 37,212 39,224 41,187 52,151 -1.84%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 496 - - - - - 983 -10.77%
Div Payout % 12.08% - - - - - 0.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 46,636 42,190 36,658 37,212 39,224 41,187 52,151 -1.84%
NOSH 49,613 49,635 49,538 49,616 49,650 49,622 49,199 0.13%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.65% 7.17% -1.52% -5.33% -7.91% -25.25% -14.86% -
ROE 8.81% 9.05% -1.76% -4.89% -7.18% -30.69% -23.73% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 123.55 106.27 85.83 68.77 71.80 100.92 169.24 -5.10%
EPS 8.28 7.69 -1.30 -3.65 -5.67 -25.48 -25.15 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 2.00 -10.90%
NAPS 0.94 0.85 0.74 0.75 0.79 0.83 1.06 -1.98%
Adjusted Per Share Value based on latest NOSH - 49,230
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 112.18 96.54 77.81 62.45 65.25 91.65 152.40 -4.97%
EPS 7.52 6.99 -1.18 -3.33 -5.15 -23.14 -22.65 -
DPS 0.91 0.00 0.00 0.00 0.00 0.00 1.80 -10.74%
NAPS 0.8535 0.7722 0.6709 0.6811 0.7179 0.7538 0.9545 -1.84%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.37 0.37 0.34 0.50 0.62 0.45 1.01 -
P/RPS 0.30 0.35 0.40 0.73 0.86 0.45 0.60 -10.90%
P/EPS 4.47 4.81 -26.15 -13.65 -10.94 -1.77 -4.02 -
EY 22.38 20.78 -3.82 -7.33 -9.14 -56.61 -24.90 -
DY 2.70 0.00 0.00 0.00 0.00 0.00 1.98 5.30%
P/NAPS 0.39 0.44 0.46 0.67 0.78 0.54 0.95 -13.78%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 27/02/09 29/02/08 27/02/07 27/02/06 25/02/05 -
Price 0.38 0.41 0.33 0.50 0.56 0.45 1.04 -
P/RPS 0.31 0.39 0.38 0.73 0.78 0.45 0.61 -10.66%
P/EPS 4.59 5.33 -25.38 -13.65 -9.88 -1.77 -4.14 -
EY 21.79 18.76 -3.94 -7.33 -10.12 -56.61 -24.18 -
DY 2.63 0.00 0.00 0.00 0.00 0.00 1.92 5.38%
P/NAPS 0.40 0.48 0.45 0.67 0.71 0.54 0.98 -13.86%

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