[MASTER] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 73.37%
YoY- -7.22%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 17,743 76,571 56,477 37,632 18,586 68,924 50,424 -50.18%
PBT 819 6,297 4,375 2,806 1,500 6,010 3,633 -62.99%
Tax -287 -1,464 -1,088 -844 -377 -1,287 -931 -54.39%
NP 532 4,833 3,287 1,962 1,123 4,723 2,702 -66.18%
-
NP to SH 526 4,874 3,322 1,992 1,149 4,720 2,704 -66.46%
-
Tax Rate 35.04% 23.25% 24.87% 30.08% 25.13% 21.41% 25.63% -
Total Cost 17,211 71,738 53,190 35,670 17,463 64,201 47,722 -49.36%
-
Net Worth 63,513 63,017 57,063 55,574 54,582 53,589 52,101 14.12%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 744 - - - - 992 992 -17.46%
Div Payout % 141.50% - - - - 21.03% 36.70% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 63,513 63,017 57,063 55,574 54,582 53,589 52,101 14.12%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,620 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.00% 6.31% 5.82% 5.21% 6.04% 6.85% 5.36% -
ROE 0.83% 7.73% 5.82% 3.58% 2.11% 8.81% 5.19% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 35.76 154.31 113.82 75.84 37.46 138.90 101.62 -50.18%
EPS 1.06 9.82 6.69 4.01 2.32 9.51 5.45 -66.46%
DPS 1.50 0.00 0.00 0.00 0.00 2.00 2.00 -17.46%
NAPS 1.28 1.27 1.15 1.12 1.10 1.08 1.05 14.12%
Adjusted Per Share Value based on latest NOSH - 49,620
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.47 140.14 103.36 68.87 34.02 126.14 92.29 -50.19%
EPS 0.96 8.92 6.08 3.65 2.10 8.64 4.95 -66.52%
DPS 1.36 0.00 0.00 0.00 0.00 1.82 1.82 -17.66%
NAPS 1.1624 1.1534 1.0444 1.0171 0.999 0.9808 0.9536 14.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.82 0.73 0.80 0.82 0.765 0.525 0.53 -
P/RPS 2.29 0.47 0.70 1.08 2.04 0.38 0.52 168.91%
P/EPS 77.35 7.43 11.95 20.43 33.04 5.52 9.73 298.82%
EY 1.29 13.46 8.37 4.90 3.03 18.12 10.28 -74.96%
DY 1.83 0.00 0.00 0.00 0.00 3.81 3.77 -38.26%
P/NAPS 0.64 0.57 0.70 0.73 0.70 0.49 0.50 17.90%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.815 0.865 0.78 0.815 0.845 0.60 0.55 -
P/RPS 2.28 0.56 0.69 1.07 2.26 0.43 0.54 161.46%
P/EPS 76.88 8.81 11.65 20.30 36.49 6.31 10.09 287.69%
EY 1.30 11.36 8.58 4.93 2.74 15.85 9.91 -74.21%
DY 1.84 0.00 0.00 0.00 0.00 3.33 3.64 -36.56%
P/NAPS 0.64 0.68 0.68 0.73 0.77 0.56 0.52 14.86%

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