[MASTER] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 53.54%
YoY- 15300.0%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 16,102 17,942 15,927 14,070 12,045 8,682 9,498 9.18%
PBT 1,227 1,620 1,493 1,659 82 -661 -1,533 -
Tax -340 -603 -322 -443 -90 39 35 -
NP 887 1,017 1,171 1,216 -8 -622 -1,498 -
-
NP to SH 877 1,013 1,173 1,216 -8 -622 -1,498 -
-
Tax Rate 27.71% 37.22% 21.57% 26.70% 109.76% - - -
Total Cost 15,215 16,925 14,756 12,854 12,053 9,304 10,996 5.55%
-
Net Worth 50,116 50,153 45,727 38,713 29,600 37,320 39,682 3.96%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 496 - - - - - -
Div Payout % - 49.02% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 50,116 50,153 45,727 38,713 29,600 37,320 39,682 3.96%
NOSH 49,620 49,656 49,703 49,632 40,000 49,760 49,602 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.51% 5.67% 7.35% 8.64% -0.07% -7.16% -15.77% -
ROE 1.75% 2.02% 2.57% 3.14% -0.03% -1.67% -3.78% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.45 36.13 32.04 28.35 30.11 17.45 19.15 9.17%
EPS 1.77 2.04 2.36 2.45 -0.02 -1.25 -3.02 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 0.92 0.78 0.74 0.75 0.80 3.95%
Adjusted Per Share Value based on latest NOSH - 49,632
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.48 32.85 29.16 25.76 22.05 15.90 17.39 9.18%
EPS 1.61 1.85 2.15 2.23 -0.01 -1.14 -2.74 -
DPS 0.00 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9175 0.9182 0.8372 0.7088 0.5419 0.6833 0.7265 3.96%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.48 0.39 0.38 0.45 0.43 0.65 0.32 -
P/RPS 1.48 1.08 1.19 1.59 1.43 3.73 1.67 -1.99%
P/EPS 27.16 19.12 16.10 18.37 -2,150.00 -52.00 -10.60 -
EY 3.68 5.23 6.21 5.44 -0.05 -1.92 -9.44 -
DY 0.00 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.41 0.58 0.58 0.87 0.40 3.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 26/11/10 24/11/09 28/11/08 23/11/07 30/11/06 -
Price 0.54 0.38 0.41 0.40 0.37 0.64 0.63 -
P/RPS 1.66 1.05 1.28 1.41 1.23 3.67 3.29 -10.76%
P/EPS 30.55 18.63 17.37 16.33 -1,850.00 -51.20 -20.86 -
EY 3.27 5.37 5.76 6.12 -0.05 -1.95 -4.79 -
DY 0.00 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.45 0.51 0.50 0.85 0.79 -6.43%

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