[MASTER] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -46.6%
YoY- -53.77%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 46,226 30,124 15,282 66,523 51,442 33,500 16,060 101.95%
PBT 1,988 761 91 3,319 4,704 3,084 1,414 25.42%
Tax -386 -46 -578 -1,417 -1,143 -540 -404 -2.98%
NP 1,602 715 -487 1,902 3,561 2,544 1,010 35.89%
-
NP to SH 1,585 836 -460 1,899 3,556 2,540 1,033 32.92%
-
Tax Rate 19.42% 6.04% 635.16% 42.69% 24.30% 17.51% 28.57% -
Total Cost 44,624 29,409 15,769 64,621 47,881 30,956 15,050 105.98%
-
Net Worth 50,116 49,123 48,131 48,590 50,091 49,512 48,374 2.37%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 495 - - -
Div Payout % - - - - 13.95% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 50,116 49,123 48,131 48,590 50,091 49,512 48,374 2.37%
NOSH 49,620 49,620 49,620 49,582 49,595 49,512 50,390 -1.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.47% 2.37% -3.19% 2.86% 6.92% 7.59% 6.29% -
ROE 3.16% 1.70% -0.96% 3.91% 7.10% 5.13% 2.14% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 93.16 60.71 30.80 134.17 103.72 67.66 31.87 104.04%
EPS 3.19 1.43 -0.98 3.83 7.17 5.13 2.05 34.17%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.01 0.99 0.97 0.98 1.01 1.00 0.96 3.43%
Adjusted Per Share Value based on latest NOSH - 49,610
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 84.60 55.13 27.97 121.75 94.15 61.31 29.39 101.96%
EPS 2.90 1.53 -0.84 3.48 6.51 4.65 1.89 32.92%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.9172 0.8991 0.8809 0.8893 0.9168 0.9062 0.8854 2.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.48 0.50 0.56 0.38 0.39 0.365 0.35 -
P/RPS 0.52 0.82 1.82 0.28 0.38 0.54 1.10 -39.23%
P/EPS 15.03 29.68 -60.41 9.92 5.44 7.12 17.07 -8.11%
EY 6.65 3.37 -1.66 10.08 18.38 14.05 5.86 8.77%
DY 0.00 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 0.48 0.51 0.58 0.39 0.39 0.37 0.36 21.07%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 24/08/12 25/05/12 28/02/12 25/11/11 26/08/11 27/05/11 -
Price 0.54 0.50 0.49 0.67 0.38 0.37 0.35 -
P/RPS 0.58 0.82 1.59 0.50 0.37 0.55 1.10 -34.65%
P/EPS 16.91 29.68 -52.86 17.49 5.30 7.21 17.07 -0.62%
EY 5.92 3.37 -1.89 5.72 18.87 13.86 5.86 0.67%
DY 0.00 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.53 0.51 0.51 0.68 0.38 0.37 0.36 29.32%

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