[MASTER] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 25.94%
YoY- 70.6%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 37,632 18,586 68,924 50,424 32,484 15,051 62,049 -28.41%
PBT 2,806 1,500 6,010 3,633 2,569 729 1,874 30.97%
Tax -844 -377 -1,287 -931 -529 -262 -613 23.83%
NP 1,962 1,123 4,723 2,702 2,040 467 1,261 34.38%
-
NP to SH 1,992 1,149 4,720 2,704 2,147 468 1,252 36.40%
-
Tax Rate 30.08% 25.13% 21.41% 25.63% 20.59% 35.94% 32.71% -
Total Cost 35,670 17,463 64,201 47,722 30,444 14,584 60,788 -29.97%
-
Net Worth 55,574 54,582 53,589 52,101 51,604 50,116 49,620 7.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 992 992 - 4 - -
Div Payout % - - 21.03% 36.70% - 1.06% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 55,574 54,582 53,589 52,101 51,604 50,116 49,620 7.86%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,620 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.21% 6.04% 6.85% 5.36% 6.28% 3.10% 2.03% -
ROE 3.58% 2.11% 8.81% 5.19% 4.16% 0.93% 2.52% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 75.84 37.46 138.90 101.62 65.47 30.33 125.05 -28.41%
EPS 4.01 2.32 9.51 5.45 4.11 0.94 2.52 36.41%
DPS 0.00 0.00 2.00 2.00 0.00 0.01 0.00 -
NAPS 1.12 1.10 1.08 1.05 1.04 1.01 1.00 7.87%
Adjusted Per Share Value based on latest NOSH - 49,620
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 68.87 34.02 126.14 92.29 59.45 27.55 113.56 -28.41%
EPS 3.65 2.10 8.64 4.95 3.93 0.86 2.29 36.56%
DPS 0.00 0.00 1.82 1.82 0.00 0.01 0.00 -
NAPS 1.0171 0.999 0.9808 0.9536 0.9445 0.9172 0.9081 7.87%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.82 0.765 0.525 0.53 0.57 0.54 0.45 -
P/RPS 1.08 2.04 0.38 0.52 0.87 1.78 0.36 108.42%
P/EPS 20.43 33.04 5.52 9.73 13.17 57.25 17.83 9.52%
EY 4.90 3.03 18.12 10.28 7.59 1.75 5.61 -8.64%
DY 0.00 0.00 3.81 3.77 0.00 0.02 0.00 -
P/NAPS 0.73 0.70 0.49 0.50 0.55 0.53 0.45 38.18%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 26/02/13 -
Price 0.815 0.845 0.60 0.55 0.48 0.57 0.44 -
P/RPS 1.07 2.26 0.43 0.54 0.73 1.88 0.35 111.07%
P/EPS 20.30 36.49 6.31 10.09 11.09 60.43 17.44 10.68%
EY 4.93 2.74 15.85 9.91 9.01 1.65 5.73 -9.56%
DY 0.00 0.00 3.33 3.64 0.00 0.02 0.00 -
P/NAPS 0.73 0.77 0.56 0.52 0.46 0.56 0.44 40.27%

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