[MASTER] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 204.68%
YoY- 713.07%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 18,845 19,047 18,586 18,500 17,940 17,433 15,051 16.15%
PBT 1,570 1,307 1,500 2,377 1,064 1,840 729 66.69%
Tax -243 -467 -377 -356 -402 -267 -262 -4.89%
NP 1,327 840 1,123 2,021 662 1,573 467 100.49%
-
NP to SH 1,331 844 1,149 2,017 662 1,611 468 100.60%
-
Tax Rate 15.48% 35.73% 25.13% 14.98% 37.78% 14.51% 35.94% -
Total Cost 17,518 18,207 17,463 16,479 17,278 15,860 14,584 12.98%
-
Net Worth 57,063 55,574 54,582 53,589 52,101 51,604 50,116 9.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 496 - 4 -
Div Payout % - - - - 74.95% - 1.06% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 57,063 55,574 54,582 53,589 52,101 51,604 50,116 9.03%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,620 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.04% 4.41% 6.04% 10.92% 3.69% 9.02% 3.10% -
ROE 2.33% 1.52% 2.11% 3.76% 1.27% 3.12% 0.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.98 38.39 37.46 37.28 36.15 35.13 30.33 16.16%
EPS 2.68 1.70 2.32 4.06 1.33 3.17 0.94 100.93%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.01 -
NAPS 1.15 1.12 1.10 1.08 1.05 1.04 1.01 9.03%
Adjusted Per Share Value based on latest NOSH - 49,620
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.50 34.87 34.03 33.87 32.85 31.92 27.56 16.13%
EPS 2.44 1.55 2.10 3.69 1.21 2.95 0.86 100.28%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.01 -
NAPS 1.0447 1.0175 0.9993 0.9811 0.9539 0.9448 0.9175 9.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.80 0.82 0.765 0.525 0.53 0.57 0.54 -
P/RPS 2.11 2.14 2.04 1.41 1.47 1.62 1.78 11.99%
P/EPS 29.82 48.21 33.04 12.92 39.73 17.56 57.25 -35.23%
EY 3.35 2.07 3.03 7.74 2.52 5.70 1.75 54.11%
DY 0.00 0.00 0.00 0.00 1.89 0.00 0.02 -
P/NAPS 0.70 0.73 0.70 0.49 0.50 0.55 0.53 20.35%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.78 0.815 0.845 0.60 0.55 0.48 0.57 -
P/RPS 2.05 2.12 2.26 1.61 1.52 1.37 1.88 5.93%
P/EPS 29.08 47.92 36.49 14.76 41.23 14.78 60.43 -38.56%
EY 3.44 2.09 2.74 6.77 2.43 6.76 1.65 63.12%
DY 0.00 0.00 0.00 0.00 1.82 0.00 0.02 -
P/NAPS 0.68 0.73 0.77 0.56 0.52 0.46 0.56 13.80%

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