[MASTER] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 145.37%
YoY- 747.65%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 61,897 60,169 57,749 50,327 48,302 45,064 42,518 28.53%
PBT 6,844 6,551 5,054 3,298 1,721 489 20 4844.94%
Tax -1,613 -1,577 -1,269 -1,237 -884 -676 -665 80.82%
NP 5,231 4,974 3,785 2,061 837 -187 -645 -
-
NP to SH 5,265 5,011 3,818 2,066 842 -186 -644 -
-
Tax Rate 23.57% 24.07% 25.11% 37.51% 51.37% 138.24% 3,325.00% -
Total Cost 56,666 55,195 53,964 48,266 47,465 45,251 43,163 19.95%
-
Net Worth 44,120 42,679 42,197 38,713 37,124 35,717 36,537 13.43%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 44,120 42,679 42,197 38,713 37,124 35,717 36,537 13.43%
NOSH 49,573 49,626 49,643 49,632 49,499 48,928 49,375 0.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.45% 8.27% 6.55% 4.10% 1.73% -0.41% -1.52% -
ROE 11.93% 11.74% 9.05% 5.34% 2.27% -0.52% -1.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 124.86 121.24 116.33 101.40 97.58 92.10 86.11 28.19%
EPS 10.62 10.10 7.69 4.16 1.70 -0.38 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.85 0.78 0.75 0.73 0.74 13.13%
Adjusted Per Share Value based on latest NOSH - 49,632
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 113.32 110.16 105.73 92.14 88.43 82.50 77.84 28.53%
EPS 9.64 9.17 6.99 3.78 1.54 -0.34 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8078 0.7814 0.7726 0.7088 0.6797 0.6539 0.6689 13.44%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.41 0.40 0.37 0.45 0.38 0.38 0.34 -
P/RPS 0.33 0.33 0.32 0.44 0.39 0.41 0.39 -10.56%
P/EPS 3.86 3.96 4.81 10.81 22.34 -99.96 -26.07 -
EY 25.90 25.24 20.79 9.25 4.48 -1.00 -3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.44 0.58 0.51 0.52 0.46 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/10/10 24/05/10 24/02/10 24/11/09 27/08/09 29/05/09 27/02/09 -
Price 0.42 0.35 0.41 0.40 0.49 0.36 0.33 -
P/RPS 0.34 0.29 0.35 0.39 0.50 0.39 0.38 -7.16%
P/EPS 3.95 3.47 5.33 9.61 28.81 -94.70 -25.30 -
EY 25.29 28.85 18.76 10.41 3.47 -1.06 -3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.48 0.51 0.65 0.49 0.45 2.94%

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