[MASTER] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 121.27%
YoY- 142.68%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 52,749 38,892 24,822 11,313 42,517 31,083 19,038 96.90%
PBT 5,054 2,980 1,321 250 19 -299 -380 -
Tax -1,270 -841 -397 -114 -664 -267 -197 245.21%
NP 3,784 2,139 924 136 -645 -566 -577 -
-
NP to SH 3,817 2,144 929 137 -644 -566 -556 -
-
Tax Rate 25.13% 28.22% 30.05% 45.60% 3,494.74% - - -
Total Cost 48,965 36,753 23,898 11,177 43,162 31,649 19,615 83.71%
-
Net Worth 42,190 38,711 37,259 35,717 36,658 36,740 36,735 9.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 42,190 38,711 37,259 35,717 36,658 36,740 36,735 9.64%
NOSH 49,635 49,629 49,679 48,928 49,538 49,649 49,642 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.17% 5.50% 3.72% 1.20% -1.52% -1.82% -3.03% -
ROE 9.05% 5.54% 2.49% 0.38% -1.76% -1.54% -1.51% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 106.27 78.36 49.96 23.12 85.83 62.61 38.35 96.92%
EPS 7.69 4.32 1.87 0.28 -1.30 -1.14 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.78 0.75 0.73 0.74 0.74 0.74 9.65%
Adjusted Per Share Value based on latest NOSH - 48,928
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 96.57 71.20 45.44 20.71 77.84 56.91 34.86 96.88%
EPS 6.99 3.93 1.70 0.25 -1.18 -1.04 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7724 0.7087 0.6822 0.6539 0.6712 0.6727 0.6726 9.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.37 0.45 0.38 0.38 0.34 0.43 0.42 -
P/RPS 0.35 0.57 0.76 1.64 0.40 0.69 1.10 -53.29%
P/EPS 4.81 10.42 20.32 135.71 -26.15 -37.72 -37.50 -
EY 20.78 9.60 4.92 0.74 -3.82 -2.65 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 0.51 0.52 0.46 0.58 0.57 -15.81%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 27/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.41 0.40 0.49 0.36 0.33 0.37 0.47 -
P/RPS 0.39 0.51 0.98 1.56 0.38 0.59 1.23 -53.40%
P/EPS 5.33 9.26 26.20 128.57 -25.38 -32.46 -41.96 -
EY 18.76 10.80 3.82 0.78 -3.94 -3.08 -2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.65 0.49 0.45 0.50 0.64 -17.40%

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