[MASTER] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -62.62%
YoY- 201.74%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 68,924 50,424 32,484 15,051 62,049 46,226 30,124 73.37%
PBT 6,010 3,633 2,569 729 1,874 1,988 761 295.08%
Tax -1,287 -931 -529 -262 -613 -386 -46 816.03%
NP 4,723 2,702 2,040 467 1,261 1,602 715 250.84%
-
NP to SH 4,720 2,704 2,147 468 1,252 1,585 836 216.07%
-
Tax Rate 21.41% 25.63% 20.59% 35.94% 32.71% 19.42% 6.04% -
Total Cost 64,201 47,722 30,444 14,584 60,788 44,624 29,409 68.04%
-
Net Worth 53,589 52,101 51,604 50,116 49,620 50,116 49,123 5.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 992 992 - 4 - - - -
Div Payout % 21.03% 36.70% - 1.06% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 53,589 52,101 51,604 50,116 49,620 50,116 49,123 5.95%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,620 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.85% 5.36% 6.28% 3.10% 2.03% 3.47% 2.37% -
ROE 8.81% 5.19% 4.16% 0.93% 2.52% 3.16% 1.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 138.90 101.62 65.47 30.33 125.05 93.16 60.71 73.36%
EPS 9.51 5.45 4.11 0.94 2.52 3.19 1.43 252.42%
DPS 2.00 2.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.08 1.05 1.04 1.01 1.00 1.01 0.99 5.95%
Adjusted Per Share Value based on latest NOSH - 49,620
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 126.14 92.29 59.45 27.55 113.56 84.60 55.13 73.37%
EPS 8.64 4.95 3.93 0.86 2.29 2.90 1.53 216.11%
DPS 1.82 1.82 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.9808 0.9536 0.9445 0.9172 0.9081 0.9172 0.8991 5.95%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.525 0.53 0.57 0.54 0.45 0.48 0.50 -
P/RPS 0.38 0.52 0.87 1.78 0.36 0.52 0.82 -40.03%
P/EPS 5.52 9.73 13.17 57.25 17.83 15.03 29.68 -67.31%
EY 18.12 10.28 7.59 1.75 5.61 6.65 3.37 205.97%
DY 3.81 3.77 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.55 0.53 0.45 0.48 0.51 -2.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 26/02/13 30/11/12 24/08/12 -
Price 0.60 0.55 0.48 0.57 0.44 0.54 0.50 -
P/RPS 0.43 0.54 0.73 1.88 0.35 0.58 0.82 -34.89%
P/EPS 6.31 10.09 11.09 60.43 17.44 16.91 29.68 -64.27%
EY 15.85 9.91 9.01 1.65 5.73 5.92 3.37 179.92%
DY 3.33 3.64 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.46 0.56 0.44 0.53 0.51 6.41%

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