[MASTER] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -82.42%
YoY- -99.29%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 64,409 61,818 62,049 61,308 63,148 65,746 66,524 -2.13%
PBT 3,686 2,516 1,878 602 995 1,997 3,320 7.22%
Tax -1,096 -297 -613 -659 -922 -1,590 -1,416 -15.71%
NP 2,590 2,219 1,265 -57 73 407 1,904 22.79%
-
NP to SH 2,590 2,309 1,357 29 165 381 1,893 23.26%
-
Tax Rate 29.73% 11.80% 32.64% 109.47% 92.66% 79.62% 42.65% -
Total Cost 61,819 59,599 60,784 61,365 63,075 65,339 64,620 -2.91%
-
Net Worth 51,604 50,116 49,620 50,116 49,123 48,131 48,618 4.05%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 4 - - - - - -
Div Payout % - 0.21% - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 51,604 50,116 49,620 50,116 49,123 48,131 48,618 4.05%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,610 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.02% 3.59% 2.04% -0.09% 0.12% 0.62% 2.86% -
ROE 5.02% 4.61% 2.73% 0.06% 0.34% 0.79% 3.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 129.80 124.58 125.05 123.55 127.26 132.50 134.09 -2.14%
EPS 5.22 4.65 2.73 0.06 0.33 0.77 3.82 23.16%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.01 1.00 1.01 0.99 0.97 0.98 4.04%
Adjusted Per Share Value based on latest NOSH - 49,620
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 117.92 113.18 113.60 112.24 115.61 120.37 121.79 -2.13%
EPS 4.74 4.23 2.48 0.05 0.30 0.70 3.47 23.13%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9448 0.9175 0.9085 0.9175 0.8994 0.8812 0.8901 4.05%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.57 0.54 0.45 0.48 0.50 0.56 0.38 -
P/RPS 0.44 0.43 0.36 0.39 0.39 0.42 0.28 35.20%
P/EPS 10.92 11.60 16.45 821.30 150.36 72.93 9.96 6.33%
EY 9.16 8.62 6.08 0.12 0.67 1.37 10.04 -5.93%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.45 0.48 0.51 0.58 0.39 25.78%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 26/02/13 30/11/12 24/08/12 25/05/12 28/02/12 -
Price 0.48 0.57 0.44 0.54 0.50 0.49 0.67 -
P/RPS 0.37 0.46 0.35 0.44 0.39 0.37 0.50 -18.20%
P/EPS 9.20 12.25 16.09 923.96 150.36 63.82 17.56 -35.03%
EY 10.87 8.16 6.22 0.11 0.67 1.57 5.70 53.84%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.44 0.53 0.51 0.51 0.68 -22.95%

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