[MASTER] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -124.22%
YoY- -144.53%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,049 46,226 30,124 15,282 66,523 51,442 33,500 50.53%
PBT 1,874 1,988 761 91 3,319 4,704 3,084 -28.15%
Tax -613 -386 -46 -578 -1,417 -1,143 -540 8.77%
NP 1,261 1,602 715 -487 1,902 3,561 2,544 -37.23%
-
NP to SH 1,252 1,585 836 -460 1,899 3,556 2,540 -37.46%
-
Tax Rate 32.71% 19.42% 6.04% 635.16% 42.69% 24.30% 17.51% -
Total Cost 60,788 44,624 29,409 15,769 64,621 47,881 30,956 56.49%
-
Net Worth 49,620 50,116 49,123 48,131 48,590 50,091 49,512 0.14%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 495 - -
Div Payout % - - - - - 13.95% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 49,620 50,116 49,123 48,131 48,590 50,091 49,512 0.14%
NOSH 49,620 49,620 49,620 49,620 49,582 49,595 49,512 0.14%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.03% 3.47% 2.37% -3.19% 2.86% 6.92% 7.59% -
ROE 2.52% 3.16% 1.70% -0.96% 3.91% 7.10% 5.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 125.05 93.16 60.71 30.80 134.17 103.72 67.66 50.32%
EPS 2.52 3.19 1.43 -0.98 3.83 7.17 5.13 -37.60%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.00 1.01 0.99 0.97 0.98 1.01 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 49,620
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 113.60 84.63 55.15 27.98 121.79 94.18 61.33 50.54%
EPS 2.29 2.90 1.53 -0.84 3.48 6.51 4.65 -37.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.9085 0.9175 0.8994 0.8812 0.8896 0.9171 0.9065 0.14%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.45 0.48 0.50 0.56 0.38 0.39 0.365 -
P/RPS 0.36 0.52 0.82 1.82 0.28 0.38 0.54 -23.59%
P/EPS 17.83 15.03 29.68 -60.41 9.92 5.44 7.12 83.89%
EY 5.61 6.65 3.37 -1.66 10.08 18.38 14.05 -45.62%
DY 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 0.45 0.48 0.51 0.58 0.39 0.39 0.37 13.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/11/12 24/08/12 25/05/12 28/02/12 25/11/11 26/08/11 -
Price 0.44 0.54 0.50 0.49 0.67 0.38 0.37 -
P/RPS 0.35 0.58 0.82 1.59 0.50 0.37 0.55 -25.91%
P/EPS 17.44 16.91 29.68 -52.86 17.49 5.30 7.21 79.71%
EY 5.73 5.92 3.37 -1.89 5.72 18.87 13.86 -44.35%
DY 0.00 0.00 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.44 0.53 0.51 0.51 0.68 0.38 0.37 12.18%

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