[MASTER] QoQ TTM 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- -79.87%
YoY- -89.99%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,049 61,308 63,148 65,746 66,524 67,841 65,826 -3.84%
PBT 1,878 602 995 1,997 3,320 5,599 5,472 -50.82%
Tax -613 -659 -922 -1,590 -1,416 -1,499 -1,218 -36.59%
NP 1,265 -57 73 407 1,904 4,100 4,254 -55.28%
-
NP to SH 1,357 29 165 381 1,893 4,108 4,268 -53.25%
-
Tax Rate 32.64% 109.47% 92.66% 79.62% 42.65% 26.77% 22.26% -
Total Cost 60,784 61,365 63,075 65,339 64,620 63,741 61,572 -0.85%
-
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 - - - - - 498 498 -
Div Payout % - - - - - 12.13% 11.67% -
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 2.04% -0.09% 0.12% 0.62% 2.86% 6.04% 6.46% -
ROE 2.73% 0.06% 0.34% 0.79% 3.89% 8.19% 8.71% -
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 125.05 123.55 127.26 132.50 134.09 136.62 134.36 -4.65%
EPS 2.73 0.06 0.33 0.77 3.82 8.27 8.71 -53.69%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.02 -
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 113.60 112.24 115.61 120.37 121.79 124.21 120.52 -3.84%
EPS 2.48 0.05 0.30 0.70 3.47 7.52 7.81 -53.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.91 -
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 0.36 0.39 0.39 0.42 0.28 0.29 0.27 21.03%
P/EPS 16.45 821.30 150.36 72.93 9.96 4.71 4.19 147.83%
EY 6.08 0.12 0.67 1.37 10.04 21.21 23.87 -59.65%
DY 0.00 0.00 0.00 0.00 0.00 2.56 2.79 -
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 0.35 0.44 0.39 0.37 0.50 0.28 0.28 15.96%
P/EPS 16.09 923.96 150.36 63.82 17.56 4.59 4.25 141.93%
EY 6.22 0.11 0.67 1.57 5.70 21.77 23.54 -58.65%
DY 0.00 0.00 0.00 0.00 0.00 2.63 2.75 -
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