[MASTER] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -208.5%
YoY- 70.32%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 38,892 31,083 25,777 27,755 40,545 63,531 73,810 -10.11%
PBT 2,980 -299 -2,539 -2,187 -7,252 -4,533 -860 -
Tax -841 -267 472 -29 -210 -219 39 -
NP 2,139 -566 -2,067 -2,216 -7,462 -4,752 -821 -
-
NP to SH 2,144 -566 -2,066 -2,215 -7,462 -4,752 -821 -
-
Tax Rate 28.22% - - - - - - -
Total Cost 36,753 31,649 27,844 29,971 48,007 68,283 74,631 -11.12%
-
Net Worth 38,711 36,740 37,247 39,730 45,077 57,987 66,368 -8.58%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - 982 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 38,711 36,740 37,247 39,730 45,077 57,987 66,368 -8.58%
NOSH 49,629 49,649 49,663 49,663 49,535 49,141 49,161 0.15%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.50% -1.82% -8.02% -7.98% -18.40% -7.48% -1.11% -
ROE 5.54% -1.54% -5.55% -5.58% -16.55% -8.19% -1.24% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 78.36 62.61 51.90 55.89 81.85 129.28 150.14 -10.26%
EPS 4.32 -1.14 -4.16 -4.46 -15.06 -9.67 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.78 0.74 0.75 0.80 0.91 1.18 1.35 -8.72%
Adjusted Per Share Value based on latest NOSH - 49,602
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 71.20 56.91 47.19 50.81 74.23 116.31 135.13 -10.11%
EPS 3.93 -1.04 -3.78 -4.06 -13.66 -8.70 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.7087 0.6727 0.6819 0.7274 0.8253 1.0616 1.2151 -8.58%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.45 0.43 0.65 0.32 0.48 0.94 0.72 -
P/RPS 0.57 0.69 1.25 0.57 0.59 0.73 0.48 2.90%
P/EPS 10.42 -37.72 -15.63 -7.17 -3.19 -9.72 -43.11 -
EY 9.60 -2.65 -6.40 -13.94 -31.38 -10.29 -2.32 -
DY 0.00 0.00 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.58 0.58 0.87 0.40 0.53 0.80 0.53 1.51%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 28/11/08 23/11/07 30/11/06 28/11/05 25/11/04 19/11/03 -
Price 0.40 0.37 0.64 0.63 0.45 1.00 0.75 -
P/RPS 0.51 0.59 1.23 1.13 0.55 0.77 0.50 0.33%
P/EPS 9.26 -32.46 -15.38 -14.13 -2.99 -10.34 -44.91 -
EY 10.80 -3.08 -6.50 -7.08 -33.48 -9.67 -2.23 -
DY 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.51 0.50 0.85 0.79 0.49 0.85 0.56 -1.54%

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