[MASTER] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
12-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 78.72%
YoY- 155.87%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 32,484 30,124 33,500 28,971 24,822 19,038 17,095 11.28%
PBT 2,569 761 3,084 3,113 1,321 -380 -1,878 -
Tax -529 -46 -540 -742 -397 -197 433 -
NP 2,040 715 2,544 2,371 924 -577 -1,445 -
-
NP to SH 2,147 836 2,540 2,377 929 -556 -1,444 -
-
Tax Rate 20.59% 6.04% 17.51% 23.84% 30.05% - - -
Total Cost 30,444 29,409 30,956 26,600 23,898 19,615 18,540 8.60%
-
Net Worth 51,604 49,123 49,512 44,165 37,259 36,735 37,712 5.36%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 51,604 49,123 49,512 44,165 37,259 36,735 37,712 5.36%
NOSH 49,620 49,620 49,512 49,624 49,679 49,642 49,621 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.28% 2.37% 7.59% 8.18% 3.72% -3.03% -8.45% -
ROE 4.16% 1.70% 5.13% 5.38% 2.49% -1.51% -3.83% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 65.47 60.71 67.66 58.38 49.96 38.35 34.45 11.28%
EPS 4.11 1.43 5.13 4.79 1.87 -1.12 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.99 1.00 0.89 0.75 0.74 0.76 5.36%
Adjusted Per Share Value based on latest NOSH - 49,573
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 59.45 55.13 61.31 53.02 45.43 34.84 31.29 11.27%
EPS 3.93 1.53 4.65 4.35 1.70 -1.02 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9445 0.8991 0.9062 0.8083 0.6819 0.6723 0.6902 5.36%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.57 0.50 0.365 0.41 0.38 0.42 0.50 -
P/RPS 0.87 0.82 0.54 0.70 0.76 1.10 1.45 -8.15%
P/EPS 13.17 29.68 7.12 8.56 20.32 -37.50 -17.18 -
EY 7.59 3.37 14.05 11.68 4.92 -2.67 -5.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.37 0.46 0.51 0.57 0.66 -2.99%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 24/08/12 26/08/11 12/10/10 27/08/09 29/08/08 24/08/07 -
Price 0.48 0.50 0.37 0.42 0.49 0.47 0.62 -
P/RPS 0.73 0.82 0.55 0.72 0.98 1.23 1.80 -13.95%
P/EPS 11.09 29.68 7.21 8.77 26.20 -41.96 -21.31 -
EY 9.01 3.37 13.86 11.40 3.82 -2.38 -4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.37 0.47 0.65 0.64 0.82 -9.17%

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