[MASTER] YoY 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- -21.35%
YoY- 32.07%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 17,433 14,842 17,440 15,237 13,509 10,271 8,515 12.67%
PBT 1,840 670 1,672 1,364 1,071 -161 -1,223 -
Tax -267 532 -136 -319 -283 -75 337 -
NP 1,573 1,202 1,536 1,045 788 -236 -886 -
-
NP to SH 1,611 1,293 1,509 1,046 792 -236 -886 -
-
Tax Rate 14.51% -79.40% 8.13% 23.39% 26.42% - - -
Total Cost 15,860 13,640 15,904 14,192 12,721 10,507 9,401 9.09%
-
Net Worth 51,604 49,123 48,993 44,120 37,124 36,383 37,829 5.30%
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 48,993 44,120 37,124 36,383 37,829 5.30%
NOSH 49,620 49,620 48,993 49,573 49,499 49,166 49,775 -0.05%
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 9.02% 8.10% 8.81% 6.86% 5.83% -2.30% -10.41% -
ROE 3.12% 2.63% 3.08% 2.37% 2.13% -0.65% -2.34% -
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 35.13 29.91 35.60 30.74 27.29 20.89 17.11 12.72%
EPS 3.17 2.40 3.08 2.11 1.60 -0.48 -1.78 -
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 31.91 27.16 31.92 27.89 24.72 18.80 15.58 12.67%
EPS 2.95 2.37 2.76 1.91 1.45 -0.43 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9445 0.8991 0.8967 0.8075 0.6795 0.6659 0.6924 5.30%
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 1.62 1.67 1.03 1.33 1.39 2.01 2.92 -9.34%
P/EPS 17.56 19.19 11.85 19.43 23.75 -87.50 -28.09 -
EY 5.70 5.21 8.44 5.15 4.21 -1.14 -3.56 -
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 1.37 1.67 1.04 1.37 1.80 2.25 3.62 -14.93%
P/EPS 14.78 19.19 12.01 19.91 30.63 -97.92 -34.83 -
EY 6.76 5.21 8.32 5.02 3.27 -1.02 -2.87 -
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