[MASTER] QoQ 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- 273.42%
YoY- 142.68%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 18,857 14,070 13,509 11,313 11,435 12,045 10,271 49.77%
PBT 2,074 1,659 1,071 250 318 82 -161 -
Tax -429 -443 -283 -114 -397 -90 -75 218.82%
NP 1,645 1,216 788 136 -79 -8 -236 -
-
NP to SH 1,673 1,216 792 137 -79 -8 -236 -
-
Tax Rate 20.68% 26.70% 26.42% 45.60% 124.84% 109.76% - -
Total Cost 17,212 12,854 12,721 11,177 11,514 12,053 10,507 38.83%
-
Net Worth 42,197 38,713 37,124 35,717 36,537 29,600 36,383 10.35%
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 42,197 38,713 37,124 35,717 36,537 29,600 36,383 10.35%
NOSH 49,643 49,632 49,499 48,928 49,375 40,000 49,166 0.64%
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 8.72% 8.64% 5.83% 1.20% -0.69% -0.07% -2.30% -
ROE 3.96% 3.14% 2.13% 0.38% -0.22% -0.03% -0.65% -
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 37.98 28.35 27.29 23.12 23.16 30.11 20.89 48.80%
EPS 3.37 2.45 1.60 0.28 -0.16 -0.02 -0.48 -
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 34.52 25.76 24.73 20.71 20.94 22.05 18.80 49.78%
EPS 3.06 2.23 1.45 0.25 -0.14 -0.01 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7726 0.7088 0.6797 0.6539 0.6689 0.5419 0.6661 10.36%
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 0.97 1.59 1.39 1.64 1.47 1.43 2.01 -38.39%
P/EPS 10.98 18.37 23.75 135.71 -212.50 -2,150.00 -87.50 -
EY 9.11 5.44 4.21 0.74 -0.47 -0.05 -1.14 -
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 1.08 1.41 1.80 1.56 1.42 1.23 2.25 -38.61%
P/EPS 12.17 16.33 30.63 128.57 -206.25 -1,850.00 -97.92 -
EY 8.22 6.12 3.27 0.78 -0.48 -0.05 -1.02 -
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