[MASTER] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -137.51%
YoY- 80.14%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 17,940 17,433 15,051 15,823 16,102 14,842 15,282 11.27%
PBT 1,064 1,840 729 -110 1,227 670 91 414.37%
Tax -402 -267 -262 -227 -340 532 -578 -21.48%
NP 662 1,573 467 -337 887 1,202 -487 -
-
NP to SH 662 1,611 468 -329 877 1,293 -460 -
-
Tax Rate 37.78% 14.51% 35.94% - 27.71% -79.40% 635.16% -
Total Cost 17,278 15,860 14,584 16,160 15,215 13,640 15,769 6.27%
-
Net Worth 52,101 51,604 50,116 49,620 50,116 49,123 48,131 5.42%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 496 - 4 - - - - -
Div Payout % 74.95% - 1.06% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 52,101 51,604 50,116 49,620 50,116 49,123 48,131 5.42%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,620 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.69% 9.02% 3.10% -2.13% 5.51% 8.10% -3.19% -
ROE 1.27% 3.12% 0.93% -0.66% 1.75% 2.63% -0.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.15 35.13 30.33 31.89 32.45 29.91 30.80 11.25%
EPS 1.33 3.17 0.94 -0.66 1.77 2.40 -0.98 -
DPS 1.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 1.01 1.00 1.01 0.99 0.97 5.42%
Adjusted Per Share Value based on latest NOSH - 49,620
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.85 31.92 27.56 28.97 29.48 27.17 27.98 11.27%
EPS 1.21 2.95 0.86 -0.60 1.61 2.37 -0.84 -
DPS 0.91 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.9539 0.9448 0.9175 0.9085 0.9175 0.8994 0.8812 5.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.53 0.57 0.54 0.45 0.48 0.50 0.56 -
P/RPS 1.47 1.62 1.78 1.41 1.48 1.67 1.82 -13.25%
P/EPS 39.73 17.56 57.25 -67.87 27.16 19.19 -60.41 -
EY 2.52 5.70 1.75 -1.47 3.68 5.21 -1.66 -
DY 1.89 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.53 0.45 0.48 0.51 0.58 -9.41%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 26/02/13 30/11/12 24/08/12 25/05/12 -
Price 0.55 0.48 0.57 0.44 0.54 0.50 0.49 -
P/RPS 1.52 1.37 1.88 1.38 1.66 1.67 1.59 -2.95%
P/EPS 41.23 14.78 60.43 -66.36 30.55 19.19 -52.86 -
EY 2.43 6.76 1.65 -1.51 3.27 5.21 -1.89 -
DY 1.82 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.56 0.44 0.53 0.51 0.51 1.30%

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