[MASTER] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -43.03%
YoY- 145.51%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 20,093 18,845 19,047 18,586 18,500 17,940 17,433 9.90%
PBT 1,921 1,570 1,307 1,500 2,377 1,064 1,840 2.90%
Tax -377 -243 -467 -377 -356 -402 -267 25.78%
NP 1,544 1,327 840 1,123 2,021 662 1,573 -1.22%
-
NP to SH 1,551 1,331 844 1,149 2,017 662 1,611 -2.49%
-
Tax Rate 19.63% 15.48% 35.73% 25.13% 14.98% 37.78% 14.51% -
Total Cost 18,549 17,518 18,207 17,463 16,479 17,278 15,860 10.97%
-
Net Worth 63,017 57,063 55,574 54,582 53,589 52,101 51,604 14.20%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - 496 - -
Div Payout % - - - - - 74.95% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 63,017 57,063 55,574 54,582 53,589 52,101 51,604 14.20%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,620 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.68% 7.04% 4.41% 6.04% 10.92% 3.69% 9.02% -
ROE 2.46% 2.33% 1.52% 2.11% 3.76% 1.27% 3.12% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.49 37.98 38.39 37.46 37.28 36.15 35.13 9.90%
EPS 3.13 2.68 1.70 2.32 4.06 1.33 3.17 -0.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.27 1.15 1.12 1.10 1.08 1.05 1.04 14.20%
Adjusted Per Share Value based on latest NOSH - 49,620
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 36.77 34.49 34.86 34.02 33.86 32.83 31.91 9.88%
EPS 2.84 2.44 1.54 2.10 3.69 1.21 2.95 -2.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 1.1534 1.0444 1.0171 0.999 0.9808 0.9536 0.9445 14.20%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.73 0.80 0.82 0.765 0.525 0.53 0.57 -
P/RPS 1.80 2.11 2.14 2.04 1.41 1.47 1.62 7.25%
P/EPS 23.35 29.82 48.21 33.04 12.92 39.73 17.56 20.86%
EY 4.28 3.35 2.07 3.03 7.74 2.52 5.70 -17.34%
DY 0.00 0.00 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 0.57 0.70 0.73 0.70 0.49 0.50 0.55 2.40%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.865 0.78 0.815 0.845 0.60 0.55 0.48 -
P/RPS 2.14 2.05 2.12 2.26 1.61 1.52 1.37 34.51%
P/EPS 27.67 29.08 47.92 36.49 14.76 41.23 14.78 51.72%
EY 3.61 3.44 2.09 2.74 6.77 2.43 6.76 -34.10%
DY 0.00 0.00 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.68 0.68 0.73 0.77 0.56 0.52 0.46 29.67%

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