[MASTER] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 145.89%
YoY- 6.86%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 37,632 32,484 30,124 33,500 28,971 24,822 19,038 12.02%
PBT 2,806 2,569 761 3,084 3,113 1,321 -380 -
Tax -844 -529 -46 -540 -742 -397 -197 27.42%
NP 1,962 2,040 715 2,544 2,371 924 -577 -
-
NP to SH 1,992 2,147 836 2,540 2,377 929 -556 -
-
Tax Rate 30.08% 20.59% 6.04% 17.51% 23.84% 30.05% - -
Total Cost 35,670 30,444 29,409 30,956 26,600 23,898 19,615 10.47%
-
Net Worth 55,574 51,604 49,123 49,512 44,165 37,259 36,735 7.13%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 55,574 51,604 49,123 49,512 44,165 37,259 36,735 7.13%
NOSH 49,620 49,620 49,620 49,512 49,624 49,679 49,642 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.21% 6.28% 2.37% 7.59% 8.18% 3.72% -3.03% -
ROE 3.58% 4.16% 1.70% 5.13% 5.38% 2.49% -1.51% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 75.84 65.47 60.71 67.66 58.38 49.96 38.35 12.02%
EPS 4.01 4.11 1.43 5.13 4.79 1.87 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.04 0.99 1.00 0.89 0.75 0.74 7.14%
Adjusted Per Share Value based on latest NOSH - 48,993
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 68.87 59.45 55.13 61.31 53.02 45.43 34.84 12.02%
EPS 3.65 3.93 1.53 4.65 4.35 1.70 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0171 0.9445 0.8991 0.9062 0.8083 0.6819 0.6723 7.14%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.82 0.57 0.50 0.365 0.41 0.38 0.42 -
P/RPS 1.08 0.87 0.82 0.54 0.70 0.76 1.10 -0.30%
P/EPS 20.43 13.17 29.68 7.12 8.56 20.32 -37.50 -
EY 4.90 7.59 3.37 14.05 11.68 4.92 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.55 0.51 0.37 0.46 0.51 0.57 4.20%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 24/08/12 26/08/11 12/10/10 27/08/09 29/08/08 -
Price 0.815 0.48 0.50 0.37 0.42 0.49 0.47 -
P/RPS 1.07 0.73 0.82 0.55 0.72 0.98 1.23 -2.29%
P/EPS 20.30 11.09 29.68 7.21 8.77 26.20 -41.96 -
EY 4.93 9.01 3.37 13.86 11.40 3.82 -2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.46 0.51 0.37 0.47 0.65 0.64 2.21%

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