Masterbeat Corp

Masterbeat Corp

OOTC:MSTO
0.00
USD
0.00
(0.00%)
-0.27EPS
2.75MMarket Cap

Total Valuation

USD

As of September 30, 2010, Masterbeat Corp carries a market capitalization of 2.75M, placing it among publicly traded companies globally. Its enterprise value stands at 2.89M, reflecting the total theoretical takeover cost after accounting for cash holdings and debt obligations.

Market Cap2.75M
Enterprise Value2.89M

Share Statistics

As of September 30, 2010, Masterbeat Corp has 19.64M shares outstanding.

Shares Outstanding19.64M

Valuation Ratios

These figures are as of September 30, 2010. The price-to-sales ratio is 0.98, and the price-to-book ratio stands at -7.67.

PS Ratio0.98
PB Ratio-7.67
P/TBV Ratio-4.85
P/FCF Ratio-0.89
P/OCF Ratio-0.89

Enterprise Valuation

These figures are as of September 30, 2010. The EV/Sales ratio of 1.69 reflects the premium investors pay for the company's revenue stream, a useful check when earnings are depressed or negative. These enterprise value multiples are built on an enterprise value of 2.89M versus a market cap of 2.75M, with the gap driven by net debt and cash on the balance sheet.

EV / Sales1.69

Financial Position

As of September 30, 2010, Masterbeat Corp maintains a current ratio of 0.11, meaning it holds 0.1x the short-term assets needed to cover near-term liabilities. The debt-to-equity ratio is -60.99, indicating conservative leverage, while an interest coverage ratio of -22.98 demonstrates limited ability to service its debt obligations.

Current Ratio0.11
Quick Ratio0.11
Debt / Equity-60.99
Debt / EBITDA-0.07
Interest Coverage-22.98

Financial Efficiency

USD

These figures cover the twelve months ended September 30, 2010. Return on assets (ROA) is negative at -1,165.22, reflecting losses generated across the asset base. The company generates approximately 571,800.67 in revenue per employee across its workforce of 3.00, a quick read on workforce productivity versus industry peers.

Return on Assets (ROA)-1,165.22
Revenue Per Employee571,800.67
Employee Count3.00

Taxes

USD

Over the twelve months ended September 30, 2010, Masterbeat Corp recorded 18,642.00 in income tax expense.

Income Tax18,642.00

Income Statement

USD

Over the twelve months ended September 30, 2010, Masterbeat Corp generated 1.72M in revenue and converted that into -3.26M in net income, yielding earnings per share of -0.27. EBITDA reached -3.06M, while operating income came in at -3.11M.

Revenue1.72M
Gross Profit411,321.00
Operating Income-3.11M
Net Income-3.26M
EBITDA-3.06M
EBIT-3.11M
Earnings Per Share (EPS)-0.27

Balance Sheet

USD

As of September 30, 2010, Masterbeat Corp holds 78,316.00 in cash and equivalents against 218,788.00 in total debt, resulting in a net debt position of 140,472.00. Total book value stands at -358,715.00, with working capital of -617,995.00 providing operational flexibility.

Cash & Cash Equivalents78,316.00
Total Debt218,788.00
Net Debt140,472.00
Equity (Book Value)-358,715.00
Book Value Per Share-0.02
Working Capital-617,995.00

Cash Flow

USD

Masterbeat Corp produced -1.88M in operating cash flow over the twelve months ended September 30, 2010. After subtracting -10,492.00 in capital expenditures, free cash flow totaled -1.89M - equivalent to -0.16 per share.

Operating Cash Flow-1.88M
Capital Expenditures-10,492.00
Free Cash Flow-1.89M
FCF Per Share-0.16

Margins

Over the twelve months ended September 30, 2010, Masterbeat Corp posted a gross margin of 23.98, reflecting its pricing power and cost economics. The operating margin of -181.49 and net profit margin of -190.33 provide insight into operational efficiency.

Gross Margin23.98
Operating Margin-181.49
Profit Margin-190.33
EBITDA Margin-178.11

Dividends & Yields

These figures cover the twelve months ended September 30, 2010. Free cash flow yield is negative at -112.85: the business is consuming cash rather than generating it, so any dividend is not covered by free cash flow. Total shareholder yield is negative at -72.77, meaning Masterbeat Corp raised more capital through share issuance and new debt than it returned via dividends and buybacks.

Shareholder Yield-72.77
FCF Yield-112.85

Scores

As of September 30, 2010, Masterbeat Corp has an Altman Z-Score of -89.31, below the 3.0 threshold that indicates strong financial health and minimal bankruptcy risk.

Altman Z-Score-89.31