[MASTER] YoY 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- -645.27%
YoY- 43.71%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 14,070 12,045 8,682 9,498 12,271 20,988 24,771 -8.98%
PBT 1,659 82 -661 -1,533 -2,590 -874 807 12.74%
Tax -443 -90 39 35 -72 -53 -53 42.41%
NP 1,216 -8 -622 -1,498 -2,662 -927 754 8.28%
-
NP to SH 1,216 -8 -622 -1,498 -2,661 -927 754 8.28%
-
Tax Rate 26.70% 109.76% - - - - 6.57% -
Total Cost 12,854 12,053 9,304 10,996 14,933 21,915 24,017 -9.88%
-
Net Worth 38,713 29,600 37,320 39,682 45,093 57,876 66,529 -8.62%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 38,713 29,600 37,320 39,682 45,093 57,876 66,529 -8.62%
NOSH 49,632 40,000 49,760 49,602 49,553 49,047 49,281 0.11%
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 8.64% -0.07% -7.16% -15.77% -21.69% -4.42% 3.04% -
ROE 3.14% -0.03% -1.67% -3.78% -5.90% -1.60% 1.13% -
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 28.35 30.11 17.45 19.15 24.76 42.79 50.26 -9.09%
EPS 2.45 -0.02 -1.25 -3.02 -5.37 -1.89 1.53 8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 25.75 22.04 15.89 17.38 22.46 38.41 45.34 -8.99%
EPS 2.23 -0.01 -1.14 -2.74 -4.87 -1.70 1.38 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7085 0.5417 0.683 0.7263 0.8253 1.0593 1.2176 -8.62%
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 1.59 1.43 3.73 1.67 1.94 2.20 1.43 1.78%
P/EPS 18.37 -2,150.00 -52.00 -10.60 -8.94 -49.74 47.06 -14.49%
EY 5.44 -0.05 -1.92 -9.44 -11.19 -2.01 2.12 16.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 1.41 1.23 3.67 3.29 1.82 2.34 1.49 -0.91%
P/EPS 16.33 -1,850.00 -51.20 -20.86 -8.38 -52.91 49.02 -16.72%
EY 6.12 -0.05 -1.95 -4.79 -11.93 -1.89 2.04 20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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