[MASTER] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 552.69%
YoY- 190.25%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 60,169 57,749 50,327 48,302 45,064 42,518 39,429 32.58%
PBT 6,551 5,054 3,298 1,721 489 20 -544 -
Tax -1,577 -1,269 -1,237 -884 -676 -665 224 -
NP 4,974 3,785 2,061 837 -187 -645 -320 -
-
NP to SH 5,011 3,818 2,066 842 -186 -644 -319 -
-
Tax Rate 24.07% 25.11% 37.51% 51.37% 138.24% 3,325.00% - -
Total Cost 55,195 53,964 48,266 47,465 45,251 43,163 39,749 24.49%
-
Net Worth 42,679 42,197 38,713 37,124 35,717 36,537 29,600 27.65%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 42,679 42,197 38,713 37,124 35,717 36,537 29,600 27.65%
NOSH 49,626 49,643 49,632 49,499 48,928 49,375 40,000 15.47%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.27% 6.55% 4.10% 1.73% -0.41% -1.52% -0.81% -
ROE 11.74% 9.05% 5.34% 2.27% -0.52% -1.76% -1.08% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 121.24 116.33 101.40 97.58 92.10 86.11 98.57 14.81%
EPS 10.10 7.69 4.16 1.70 -0.38 -1.30 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.78 0.75 0.73 0.74 0.74 10.54%
Adjusted Per Share Value based on latest NOSH - 49,499
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 110.12 105.69 92.11 88.40 82.48 77.82 72.16 32.58%
EPS 9.17 6.99 3.78 1.54 -0.34 -1.18 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7811 0.7723 0.7085 0.6795 0.6537 0.6687 0.5417 27.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.40 0.37 0.45 0.38 0.38 0.34 0.43 -
P/RPS 0.33 0.32 0.44 0.39 0.41 0.39 0.44 -17.46%
P/EPS 3.96 4.81 10.81 22.34 -99.96 -26.07 -53.92 -
EY 25.24 20.79 9.25 4.48 -1.00 -3.84 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.58 0.51 0.52 0.46 0.58 -13.09%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 24/11/09 27/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.35 0.41 0.40 0.49 0.36 0.33 0.37 -
P/RPS 0.29 0.35 0.39 0.50 0.39 0.38 0.38 -16.50%
P/EPS 3.47 5.33 9.61 28.81 -94.70 -25.30 -46.39 -
EY 28.85 18.76 10.41 3.47 -1.06 -3.95 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.51 0.65 0.49 0.45 0.50 -12.40%

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