[MASTER] YoY Annualized Quarter 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- 239.05%
YoY- 267.09%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 60,248 67,000 57,942 49,644 38,076 34,190 36,514 8.69%
PBT 1,522 6,168 6,226 2,642 -760 -3,756 -1,310 -
Tax -92 -1,080 -1,484 -794 -394 866 -128 -5.35%
NP 1,430 5,088 4,742 1,848 -1,154 -2,890 -1,438 -
-
NP to SH 1,672 5,080 4,754 1,858 -1,112 -2,888 -1,436 -
-
Tax Rate 6.04% 17.51% 23.84% 30.05% - - - -
Total Cost 58,818 61,912 53,200 47,796 39,230 37,080 37,952 7.56%
-
Net Worth 49,123 49,512 44,165 37,259 36,735 37,712 40,108 3.43%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 49,123 49,512 44,165 37,259 36,735 37,712 40,108 3.43%
NOSH 49,620 49,512 49,624 49,679 49,642 49,621 49,517 0.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.37% 7.59% 8.18% 3.72% -3.03% -8.45% -3.94% -
ROE 3.40% 10.26% 10.76% 4.99% -3.03% -7.66% -3.58% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 121.42 135.32 116.76 99.93 76.70 68.90 73.74 8.65%
EPS 2.86 10.26 9.58 3.74 -2.24 -5.82 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 0.89 0.75 0.74 0.76 0.81 3.39%
Adjusted Per Share Value based on latest NOSH - 49,499
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 110.27 122.62 106.05 90.86 69.69 62.57 66.83 8.69%
EPS 3.06 9.30 8.70 3.40 -2.04 -5.29 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8991 0.9062 0.8083 0.6819 0.6723 0.6902 0.7341 3.43%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.50 0.365 0.41 0.38 0.42 0.50 0.41 -
P/RPS 0.41 0.27 0.35 0.38 0.55 0.73 0.56 -5.05%
P/EPS 14.84 3.56 4.28 10.16 -18.75 -8.59 -14.14 -
EY 6.74 28.11 23.37 9.84 -5.33 -11.64 -7.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.37 0.46 0.51 0.57 0.66 0.51 0.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 26/08/11 12/10/10 27/08/09 29/08/08 24/08/07 30/08/06 -
Price 0.50 0.37 0.42 0.49 0.47 0.62 0.45 -
P/RPS 0.41 0.27 0.36 0.49 0.61 0.90 0.61 -6.40%
P/EPS 14.84 3.61 4.38 13.10 -20.98 -10.65 -15.52 -
EY 6.74 27.73 22.81 7.63 -4.77 -9.39 -6.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.37 0.47 0.65 0.64 0.82 0.56 -1.54%

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