[MASTER] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 22.94%
YoY- 6.86%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 61,128 66,523 68,589 67,000 64,240 61,296 59,862 1.40%
PBT 364 3,319 6,272 6,168 5,656 5,498 6,140 -84.76%
Tax -2,312 -1,417 -1,524 -1,080 -1,616 -1,420 -1,418 38.48%
NP -1,948 1,902 4,748 5,088 4,040 4,078 4,721 -
-
NP to SH -1,840 1,899 4,741 5,080 4,132 4,108 4,734 -
-
Tax Rate 635.16% 42.69% 24.30% 17.51% 28.57% 25.83% 23.09% -
Total Cost 63,076 64,621 63,841 61,912 60,200 57,218 55,141 9.36%
-
Net Worth 48,131 48,590 50,091 49,512 48,374 46,636 45,627 3.62%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 661 - - 496 - -
Div Payout % - - 13.95% - - 12.08% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 48,131 48,590 50,091 49,512 48,374 46,636 45,627 3.62%
NOSH 49,620 49,582 49,595 49,512 50,390 49,613 49,594 0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -3.19% 2.86% 6.92% 7.59% 6.29% 6.65% 7.89% -
ROE -3.82% 3.91% 9.47% 10.26% 8.54% 8.81% 10.38% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 123.19 134.17 138.30 135.32 127.48 123.55 120.70 1.36%
EPS -3.92 3.83 9.56 10.26 8.20 8.28 9.55 -
DPS 0.00 0.00 1.33 0.00 0.00 1.00 0.00 -
NAPS 0.97 0.98 1.01 1.00 0.96 0.94 0.92 3.58%
Adjusted Per Share Value based on latest NOSH - 48,993
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 111.91 121.79 125.58 122.67 117.61 112.22 109.60 1.39%
EPS -3.37 3.48 8.68 9.30 7.56 7.52 8.67 -
DPS 0.00 0.00 1.21 0.00 0.00 0.91 0.00 -
NAPS 0.8812 0.8896 0.9171 0.9065 0.8857 0.8538 0.8354 3.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.56 0.38 0.39 0.365 0.35 0.37 0.38 -
P/RPS 0.45 0.28 0.28 0.27 0.27 0.30 0.31 28.17%
P/EPS -15.10 9.92 4.08 3.56 4.27 4.47 3.98 -
EY -6.62 10.08 24.51 28.11 23.43 22.38 25.12 -
DY 0.00 0.00 3.42 0.00 0.00 2.70 0.00 -
P/NAPS 0.58 0.39 0.39 0.37 0.36 0.39 0.41 25.99%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 25/11/11 26/08/11 27/05/11 25/02/11 26/11/10 -
Price 0.49 0.67 0.38 0.37 0.35 0.38 0.41 -
P/RPS 0.40 0.50 0.27 0.27 0.27 0.31 0.34 11.43%
P/EPS -13.21 17.49 3.97 3.61 4.27 4.59 4.29 -
EY -7.57 5.72 25.16 27.73 23.43 21.79 23.28 -
DY 0.00 0.00 3.51 0.00 0.00 2.63 0.00 -
P/NAPS 0.51 0.68 0.38 0.37 0.36 0.40 0.45 8.69%

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