[MASTER] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 39.38%
YoY- 870.8%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 60,204 61,128 64,240 54,932 45,252 35,068 34,320 9.81%
PBT 2,916 364 5,656 6,988 1,000 -876 -2,616 -
Tax -1,048 -2,312 -1,616 -1,688 -456 -412 384 -
NP 1,868 -1,948 4,040 5,300 544 -1,288 -2,232 -
-
NP to SH 1,872 -1,840 4,132 5,320 548 -1,284 -2,228 -
-
Tax Rate 35.94% 635.16% 28.57% 24.16% 45.60% - - -
Total Cost 58,336 63,076 60,200 49,632 44,708 36,356 36,552 8.09%
-
Net Worth 50,116 48,131 48,374 42,679 35,717 37,038 38,791 4.35%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 19 - - - - - - -
Div Payout % 1.06% - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 50,116 48,131 48,374 42,679 35,717 37,038 38,791 4.35%
NOSH 49,620 49,620 50,390 49,626 48,928 49,384 49,732 -0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.10% -3.19% 6.29% 9.65% 1.20% -3.67% -6.50% -
ROE 3.74% -3.82% 8.54% 12.47% 1.53% -3.47% -5.74% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 121.33 123.19 127.48 110.69 92.49 71.01 69.01 9.85%
EPS 3.76 -3.92 8.20 10.72 1.12 -2.60 -4.48 -
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.97 0.96 0.86 0.73 0.75 0.78 4.39%
Adjusted Per Share Value based on latest NOSH - 49,626
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 110.19 111.88 117.57 100.54 82.82 64.18 62.81 9.81%
EPS 3.43 -3.37 7.56 9.74 1.00 -2.35 -4.08 -
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9172 0.8809 0.8854 0.7811 0.6537 0.6779 0.71 4.35%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.54 0.56 0.35 0.40 0.38 0.38 0.65 -
P/RPS 0.45 0.45 0.27 0.36 0.41 0.54 0.94 -11.54%
P/EPS 14.31 -15.10 4.27 3.73 33.93 -14.62 -14.51 -
EY 6.99 -6.62 23.43 26.80 2.95 -6.84 -6.89 -
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.36 0.47 0.52 0.51 0.83 -7.19%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 25/05/12 27/05/11 24/05/10 29/05/09 30/05/08 25/05/07 -
Price 0.57 0.49 0.35 0.35 0.36 0.45 0.50 -
P/RPS 0.47 0.40 0.27 0.32 0.39 0.63 0.72 -6.85%
P/EPS 15.11 -13.21 4.27 3.26 32.14 -17.31 -11.16 -
EY 6.62 -7.57 23.43 30.63 3.11 -5.78 -8.96 -
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.36 0.41 0.49 0.60 0.64 -2.19%

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