[MASTER] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 89.59%
YoY- -55.43%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 32,484 15,051 62,049 46,226 30,124 15,282 66,523 -38.01%
PBT 2,569 729 1,874 1,988 761 91 3,319 -15.71%
Tax -529 -262 -613 -386 -46 -578 -1,417 -48.18%
NP 2,040 467 1,261 1,602 715 -487 1,902 4.78%
-
NP to SH 2,147 468 1,252 1,585 836 -460 1,899 8.53%
-
Tax Rate 20.59% 35.94% 32.71% 19.42% 6.04% 635.16% 42.69% -
Total Cost 30,444 14,584 60,788 44,624 29,409 15,769 64,621 -39.48%
-
Net Worth 51,604 50,116 49,620 50,116 49,123 48,131 48,590 4.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 4 - - - - - -
Div Payout % - 1.06% - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 51,604 50,116 49,620 50,116 49,123 48,131 48,590 4.09%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,582 0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.28% 3.10% 2.03% 3.47% 2.37% -3.19% 2.86% -
ROE 4.16% 0.93% 2.52% 3.16% 1.70% -0.96% 3.91% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 65.47 30.33 125.05 93.16 60.71 30.80 134.17 -38.04%
EPS 4.11 0.94 2.52 3.19 1.43 -0.98 3.83 4.82%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.01 1.00 1.01 0.99 0.97 0.98 4.04%
Adjusted Per Share Value based on latest NOSH - 49,620
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 59.45 27.55 113.56 84.60 55.13 27.97 121.75 -38.01%
EPS 3.93 0.86 2.29 2.90 1.53 -0.84 3.48 8.45%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9445 0.9172 0.9081 0.9172 0.8991 0.8809 0.8893 4.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.57 0.54 0.45 0.48 0.50 0.56 0.38 -
P/RPS 0.87 1.78 0.36 0.52 0.82 1.82 0.28 113.07%
P/EPS 13.17 57.25 17.83 15.03 29.68 -60.41 9.92 20.81%
EY 7.59 1.75 5.61 6.65 3.37 -1.66 10.08 -17.24%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.45 0.48 0.51 0.58 0.39 25.78%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 26/02/13 30/11/12 24/08/12 25/05/12 28/02/12 -
Price 0.48 0.57 0.44 0.54 0.50 0.49 0.67 -
P/RPS 0.73 1.88 0.35 0.58 0.82 1.59 0.50 28.72%
P/EPS 11.09 60.43 17.44 16.91 29.68 -52.86 17.49 -26.21%
EY 9.01 1.65 5.73 5.92 3.37 -1.89 5.72 35.41%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.44 0.53 0.51 0.51 0.68 -22.95%

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