[MASTER] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 11.77%
YoY- 66.09%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 34,489 36,584 68,998 87,241 98,384 79,436 115,798 -18.27%
PBT -3,857 -5,496 -13,727 -3,067 -7,384 -18,012 3,582 -
Tax 312 -923 378 885 950 1,545 -841 -
NP -3,545 -6,419 -13,349 -2,182 -6,434 -16,467 2,741 -
-
NP to SH -3,541 -6,419 -13,348 -2,182 -6,434 -16,467 1,906 -
-
Tax Rate - - - - - - 23.48% -
Total Cost 38,034 43,003 82,347 89,423 104,818 95,903 113,057 -16.59%
-
Net Worth 37,829 39,709 47,460 58,526 65,476 72,398 90,450 -13.51%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 983 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 37,829 39,709 47,460 58,526 65,476 72,398 90,450 -13.51%
NOSH 49,775 49,024 49,437 49,181 49,230 39,346 40,200 3.62%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -10.28% -17.55% -19.35% -2.50% -6.54% -20.73% 2.37% -
ROE -9.36% -16.16% -28.12% -3.73% -9.83% -22.74% 2.11% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 69.29 74.62 139.56 177.38 199.84 201.89 288.05 -21.12%
EPS -7.11 -13.09 -27.00 -4.44 -13.07 -41.85 4.74 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.76 0.81 0.96 1.19 1.33 1.84 2.25 -16.54%
Adjusted Per Share Value based on latest NOSH - 49,181
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 63.12 66.96 126.28 159.67 180.06 145.38 211.93 -18.27%
EPS -6.48 -11.75 -24.43 -3.99 -11.78 -30.14 3.49 -
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 0.6924 0.7268 0.8686 1.0712 1.1984 1.325 1.6554 -13.51%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.50 0.41 0.58 0.85 0.77 1.23 1.24 -
P/RPS 0.72 0.55 0.42 0.48 0.39 0.61 0.43 8.96%
P/EPS -7.03 -3.13 -2.15 -19.16 -5.89 -2.94 26.15 -
EY -14.23 -31.94 -46.55 -5.22 -16.97 -34.03 3.82 -
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 0.66 0.51 0.60 0.71 0.58 0.67 0.55 3.08%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 - 26/08/05 24/08/04 27/08/03 29/08/02 28/08/01 -
Price 0.62 0.00 0.54 0.86 0.81 1.26 1.26 -
P/RPS 0.89 0.00 0.39 0.48 0.41 0.62 0.44 12.45%
P/EPS -8.72 0.00 -2.00 -19.38 -6.20 -3.01 26.58 -
EY -11.47 0.00 -50.00 -5.16 -16.13 -33.21 3.76 -
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.56 0.72 0.61 0.68 0.56 6.55%

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