[MASTER] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 185.09%
YoY- 142.68%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 61,128 64,240 54,932 45,252 35,068 34,320 35,176 9.63%
PBT 364 5,656 6,988 1,000 -876 -2,616 -1,776 -
Tax -2,312 -1,616 -1,688 -456 -412 384 -296 40.81%
NP -1,948 4,040 5,300 544 -1,288 -2,232 -2,072 -1.02%
-
NP to SH -1,840 4,132 5,320 548 -1,284 -2,228 -2,072 -1.95%
-
Tax Rate 635.16% 28.57% 24.16% 45.60% - - - -
Total Cost 63,076 60,200 49,632 44,708 36,356 36,552 37,248 9.16%
-
Net Worth 48,131 48,374 42,679 35,717 37,038 38,791 40,842 2.77%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 48,131 48,374 42,679 35,717 37,038 38,791 40,842 2.77%
NOSH 49,620 50,390 49,626 48,928 49,384 49,732 49,807 -0.06%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -3.19% 6.29% 9.65% 1.20% -3.67% -6.50% -5.89% -
ROE -3.82% 8.54% 12.47% 1.53% -3.47% -5.74% -5.07% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 123.19 127.48 110.69 92.49 71.01 69.01 70.62 9.70%
EPS -3.92 8.20 10.72 1.12 -2.60 -4.48 -4.16 -0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.86 0.73 0.75 0.78 0.82 2.83%
Adjusted Per Share Value based on latest NOSH - 48,928
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 111.88 117.57 100.54 82.82 64.18 62.81 64.38 9.63%
EPS -3.37 7.56 9.74 1.00 -2.35 -4.08 -3.79 -1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8809 0.8854 0.7811 0.6537 0.6779 0.71 0.7475 2.77%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.56 0.35 0.40 0.38 0.38 0.65 0.45 -
P/RPS 0.45 0.27 0.36 0.41 0.54 0.94 0.64 -5.69%
P/EPS -15.10 4.27 3.73 33.93 -14.62 -14.51 -10.82 5.70%
EY -6.62 23.43 26.80 2.95 -6.84 -6.89 -9.24 -5.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.36 0.47 0.52 0.51 0.83 0.55 0.88%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/05/11 24/05/10 29/05/09 30/05/08 25/05/07 26/05/06 -
Price 0.49 0.35 0.35 0.36 0.45 0.50 0.36 -
P/RPS 0.40 0.27 0.32 0.39 0.63 0.72 0.51 -3.96%
P/EPS -13.21 4.27 3.26 32.14 -17.31 -11.16 -8.65 7.30%
EY -7.57 23.43 30.63 3.11 -5.78 -8.96 -11.56 -6.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.36 0.41 0.49 0.60 0.64 0.44 2.48%

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