[MASTER] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 27.71%
YoY- 51.91%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 48,302 36,066 34,489 36,584 68,998 87,241 98,384 -11.17%
PBT 1,721 -1,287 -3,857 -5,496 -13,727 -3,067 -7,384 -
Tax -884 353 312 -923 378 885 950 -
NP 837 -934 -3,545 -6,419 -13,349 -2,182 -6,434 -
-
NP to SH 842 -933 -3,541 -6,419 -13,348 -2,182 -6,434 -
-
Tax Rate 51.37% - - - - - - -
Total Cost 47,465 37,000 38,034 43,003 82,347 89,423 104,818 -12.35%
-
Net Worth 37,124 36,383 37,829 39,709 47,460 58,526 65,476 -9.01%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - 983 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 37,124 36,383 37,829 39,709 47,460 58,526 65,476 -9.01%
NOSH 49,499 49,166 49,775 49,024 49,437 49,181 49,230 0.09%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.73% -2.59% -10.28% -17.55% -19.35% -2.50% -6.54% -
ROE 2.27% -2.56% -9.36% -16.16% -28.12% -3.73% -9.83% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 97.58 73.35 69.29 74.62 139.56 177.38 199.84 -11.25%
EPS 1.70 -1.90 -7.11 -13.09 -27.00 -4.44 -13.07 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.75 0.74 0.76 0.81 0.96 1.19 1.33 -9.09%
Adjusted Per Share Value based on latest NOSH - 49,024
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 88.40 66.01 63.12 66.96 126.28 159.67 180.06 -11.17%
EPS 1.54 -1.71 -6.48 -11.75 -24.43 -3.99 -11.78 -
DPS 0.00 0.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.6795 0.6659 0.6924 0.7268 0.8686 1.0712 1.1984 -9.01%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.38 0.42 0.50 0.41 0.58 0.85 0.77 -
P/RPS 0.39 0.57 0.72 0.55 0.42 0.48 0.39 0.00%
P/EPS 22.34 -22.13 -7.03 -3.13 -2.15 -19.16 -5.89 -
EY 4.48 -4.52 -14.23 -31.94 -46.55 -5.22 -16.97 -
DY 0.00 0.00 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 0.51 0.57 0.66 0.51 0.60 0.71 0.58 -2.11%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 24/08/07 - 26/08/05 24/08/04 27/08/03 -
Price 0.49 0.47 0.62 0.00 0.54 0.86 0.81 -
P/RPS 0.50 0.64 0.89 0.00 0.39 0.48 0.41 3.35%
P/EPS 28.81 -24.77 -8.72 0.00 -2.00 -19.38 -6.20 -
EY 3.47 -4.04 -11.47 0.00 -50.00 -5.16 -16.13 -
DY 0.00 0.00 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.65 0.64 0.82 0.00 0.56 0.72 0.61 1.06%

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