[MASTER] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 190.87%
YoY- -67.09%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 60,204 62,049 61,634 60,248 61,128 66,523 68,589 -8.31%
PBT 2,916 1,874 2,650 1,522 364 3,319 6,272 -39.95%
Tax -1,048 -613 -514 -92 -2,312 -1,417 -1,524 -22.07%
NP 1,868 1,261 2,136 1,430 -1,948 1,902 4,748 -46.27%
-
NP to SH 1,872 1,252 2,113 1,672 -1,840 1,899 4,741 -46.14%
-
Tax Rate 35.94% 32.71% 19.40% 6.04% 635.16% 42.69% 24.30% -
Total Cost 58,336 60,788 59,498 58,818 63,076 64,621 63,841 -5.82%
-
Net Worth 50,116 49,620 50,116 49,123 48,131 48,590 50,091 0.03%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 19 - - - - - 661 -90.59%
Div Payout % 1.06% - - - - - 13.95% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 50,116 49,620 50,116 49,123 48,131 48,590 50,091 0.03%
NOSH 49,620 49,620 49,620 49,620 49,620 49,582 49,595 0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.10% 2.03% 3.47% 2.37% -3.19% 2.86% 6.92% -
ROE 3.74% 2.52% 4.22% 3.40% -3.82% 3.91% 9.47% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 121.33 125.05 124.21 121.42 123.19 134.17 138.30 -8.35%
EPS 3.76 2.52 4.25 2.86 -3.92 3.83 9.56 -46.28%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 1.33 -90.30%
NAPS 1.01 1.00 1.01 0.99 0.97 0.98 1.01 0.00%
Adjusted Per Share Value based on latest NOSH - 49,620
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 110.19 113.56 112.80 110.27 111.88 121.75 125.53 -8.31%
EPS 3.43 2.29 3.87 3.06 -3.37 3.48 8.68 -46.11%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 1.21 -89.67%
NAPS 0.9172 0.9081 0.9172 0.8991 0.8809 0.8893 0.9168 0.02%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.54 0.45 0.48 0.50 0.56 0.38 0.39 -
P/RPS 0.45 0.36 0.39 0.41 0.45 0.28 0.28 37.16%
P/EPS 14.31 17.83 11.27 14.84 -15.10 9.92 4.08 130.66%
EY 6.99 5.61 8.87 6.74 -6.62 10.08 24.51 -56.64%
DY 0.07 0.00 0.00 0.00 0.00 0.00 3.42 -92.49%
P/NAPS 0.53 0.45 0.48 0.51 0.58 0.39 0.39 22.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 26/02/13 30/11/12 24/08/12 25/05/12 28/02/12 25/11/11 -
Price 0.57 0.44 0.54 0.50 0.49 0.67 0.38 -
P/RPS 0.47 0.35 0.43 0.41 0.40 0.50 0.27 44.65%
P/EPS 15.11 17.44 12.68 14.84 -13.21 17.49 3.97 143.57%
EY 6.62 5.73 7.89 6.74 -7.57 5.72 25.16 -58.90%
DY 0.07 0.00 0.00 0.00 0.00 0.00 3.51 -92.62%
P/NAPS 0.56 0.44 0.53 0.51 0.51 0.68 0.38 29.46%

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