[MASTER] QoQ 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- 72.24%
YoY- -144.53%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 15,823 16,102 14,842 15,282 15,082 17,942 17,440 -6.25%
PBT -110 1,227 670 91 -1,386 1,620 1,672 -
Tax -227 -340 532 -578 -273 -603 -136 40.49%
NP -337 887 1,202 -487 -1,659 1,017 1,536 -
-
NP to SH -329 877 1,293 -460 -1,657 1,013 1,509 -
-
Tax Rate - 27.71% -79.40% 635.16% - 37.22% 8.13% -
Total Cost 16,160 15,215 13,640 15,769 16,741 16,925 15,904 1.06%
-
Net Worth 49,620 50,116 49,123 48,131 48,618 50,153 48,993 0.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 496 - -
Div Payout % - - - - - 49.02% - -
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 48,618 50,153 48,993 0.84%
NOSH 49,620 49,620 49,620 49,620 49,610 49,656 48,993 0.84%
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 -2.13% 5.51% 8.10% -3.19% -11.00% 5.67% 8.81% -
ROE -0.66% 1.75% 2.63% -0.96% -3.41% 2.02% 3.08% -
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 31.89 32.45 29.91 30.80 30.40 36.13 35.60 -7.04%
EPS -0.66 1.77 2.40 -0.98 -3.34 2.04 3.08 -
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 28.97 29.48 27.17 27.98 27.61 32.85 31.93 -6.25%
EPS -0.60 1.61 2.37 -0.84 -3.03 1.85 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.9085 0.9175 0.8994 0.8812 0.8901 0.9182 0.897 0.84%
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 1.41 1.48 1.67 1.82 1.25 1.08 1.03 23.17%
P/EPS -67.87 27.16 19.19 -60.41 -11.38 19.12 11.85 -
EY -1.47 3.68 5.21 -1.66 -8.79 5.23 8.44 -
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 1.38 1.66 1.67 1.59 2.20 1.05 1.04 20.64%
P/EPS -66.36 30.55 19.19 -52.86 -20.06 18.63 12.01 -
EY -1.51 3.27 5.21 -1.89 -4.99 5.37 8.32 -
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