[MASTER] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 37.58%
YoY- 2217.72%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 15,823 15,082 16,399 18,857 11,435 8,346 7,896 12.27%
PBT -110 -1,386 893 2,074 318 -246 -447 -20.82%
Tax -227 -273 -356 -429 -397 492 -156 6.44%
NP -337 -1,659 537 1,645 -79 246 -603 -9.23%
-
NP to SH -329 -1,657 558 1,673 -79 246 -600 -9.52%
-
Tax Rate - - 39.87% 20.68% 124.84% - - -
Total Cost 16,160 16,741 15,862 17,212 11,514 8,100 8,499 11.29%
-
Net Worth 49,620 48,618 46,832 42,197 36,537 36,923 39,126 4.03%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 498 - - - - -
Div Payout % - - 89.29% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 49,620 48,618 46,832 42,197 36,537 36,923 39,126 4.03%
NOSH 49,620 49,610 49,821 49,643 49,375 49,230 49,527 0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.13% -11.00% 3.27% 8.72% -0.69% 2.95% -7.64% -
ROE -0.66% -3.41% 1.19% 3.96% -0.22% 0.67% -1.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.89 30.40 32.92 37.98 23.16 16.95 15.94 12.24%
EPS -0.66 -3.34 1.12 3.37 -0.16 0.52 -1.21 -9.60%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.94 0.85 0.74 0.75 0.79 4.00%
Adjusted Per Share Value based on latest NOSH - 49,643
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.97 27.61 30.02 34.52 20.94 15.28 14.46 12.26%
EPS -0.60 -3.03 1.02 3.06 -0.14 0.45 -1.10 -9.60%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.9085 0.8901 0.8574 0.7726 0.6689 0.676 0.7163 4.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.45 0.38 0.37 0.37 0.34 0.50 0.62 -
P/RPS 1.41 1.25 1.12 0.97 1.47 2.95 3.89 -15.54%
P/EPS -67.87 -11.38 33.04 10.98 -212.50 100.06 -51.18 4.81%
EY -1.47 -8.79 3.03 9.11 -0.47 1.00 -1.95 -4.59%
DY 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.39 0.44 0.46 0.67 0.78 -8.75%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 24/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.44 0.67 0.38 0.41 0.33 0.50 0.56 -
P/RPS 1.38 2.20 1.15 1.08 1.42 2.95 3.51 -14.39%
P/EPS -66.36 -20.06 33.93 12.17 -206.25 100.06 -46.23 6.20%
EY -1.51 -4.99 2.95 8.22 -0.48 1.00 -2.16 -5.78%
DY 0.00 0.00 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.40 0.48 0.45 0.67 0.71 -7.65%

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