[MASTER] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -1.38%
YoY- 67.83%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 31/03/06 31/03/05 CAGR
Revenue 60,169 45,064 34,310 35,167 41,289 39,662 82,052 -6.01%
PBT 6,551 489 -2,349 -2,844 -9,913 -7,876 -11,724 -
Tax -1,577 -676 765 -16 -1,001 -1,004 386 -
NP 4,974 -187 -1,584 -2,860 -10,914 -8,880 -11,338 -
-
NP to SH 5,011 -186 -1,583 -2,856 -10,912 -8,879 -11,338 -
-
Tax Rate 24.07% 138.24% - - - - - -
Total Cost 55,195 45,251 35,894 38,027 52,203 48,542 93,390 -9.97%
-
Net Worth 42,679 35,717 37,038 38,791 0 40,842 49,813 -3.04%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 31/03/06 31/03/05 CAGR
Div - - - - - - 983 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 31/03/06 31/03/05 CAGR
Net Worth 42,679 35,717 37,038 38,791 0 40,842 49,813 -3.04%
NOSH 49,626 48,928 49,384 49,732 49,903 49,807 49,320 0.12%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 31/03/06 31/03/05 CAGR
NP Margin 8.27% -0.41% -4.62% -8.13% -26.43% -22.39% -13.82% -
ROE 11.74% -0.52% -4.27% -7.36% 0.00% -21.74% -22.76% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 31/03/06 31/03/05 CAGR
RPS 121.24 92.10 69.48 70.71 82.74 79.63 166.37 -6.12%
EPS 10.10 -0.38 -3.21 -5.74 -21.87 -17.83 -22.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.86 0.73 0.75 0.78 0.00 0.82 1.01 -3.16%
Adjusted Per Share Value based on latest NOSH - 49,732
31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 31/03/06 31/03/05 CAGR
RPS 110.12 82.48 62.79 64.36 75.57 72.59 150.17 -6.01%
EPS 9.17 -0.34 -2.90 -5.23 -19.97 -16.25 -20.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.7811 0.6537 0.6779 0.71 0.00 0.7475 0.9117 -3.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 17/03/06 31/03/06 31/03/05 -
Price 0.40 0.38 0.38 0.65 0.44 0.45 0.92 -
P/RPS 0.33 0.41 0.55 0.92 0.53 0.57 0.55 -9.70%
P/EPS 3.96 -99.96 -11.85 -11.32 -2.01 -2.52 -4.00 -
EY 25.24 -1.00 -8.44 -8.84 -49.70 -39.61 -24.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
P/NAPS 0.47 0.52 0.51 0.83 0.00 0.55 0.91 -12.37%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 31/03/06 31/03/05 CAGR
Date 24/05/10 29/05/09 30/05/08 25/05/07 - - 16/05/05 -
Price 0.35 0.36 0.45 0.50 0.00 0.00 0.78 -
P/RPS 0.29 0.39 0.65 0.71 0.00 0.00 0.47 -9.20%
P/EPS 3.47 -94.70 -14.04 -8.71 0.00 0.00 -3.39 -
EY 28.85 -1.06 -7.12 -11.49 0.00 0.00 -29.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 0.41 0.49 0.60 0.64 0.00 0.00 0.77 -11.83%

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