[MASTER] QoQ Cumulative 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- 78.03%
YoY- 692.7%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 44,897 28,971 13,733 52,749 38,892 24,822 11,313 150.45%
PBT 4,605 3,113 1,747 5,054 2,980 1,321 250 596.23%
Tax -1,064 -742 -422 -1,270 -841 -397 -114 342.69%
NP 3,541 2,371 1,325 3,784 2,139 924 136 776.72%
-
NP to SH 3,551 2,377 1,330 3,817 2,144 929 137 774.09%
-
Tax Rate 23.11% 23.84% 24.16% 25.13% 28.22% 30.05% 45.60% -
Total Cost 41,356 26,600 12,408 48,965 36,753 23,898 11,177 139.03%
-
Net Worth 45,627 44,165 42,679 42,190 38,711 37,259 35,717 17.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 45,627 44,165 42,679 42,190 38,711 37,259 35,717 17.71%
NOSH 49,594 49,624 49,626 49,635 49,629 49,679 48,928 0.90%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.89% 8.18% 9.65% 7.17% 5.50% 3.72% 1.20% -
ROE 7.78% 5.38% 3.12% 9.05% 5.54% 2.49% 0.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 90.53 58.38 27.67 106.27 78.36 49.96 23.12 148.22%
EPS 7.16 4.79 2.68 7.69 4.32 1.87 0.28 766.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.86 0.85 0.78 0.75 0.73 16.65%
Adjusted Per Share Value based on latest NOSH - 49,643
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 82.17 53.02 25.13 96.54 71.18 45.43 20.71 150.41%
EPS 6.50 4.35 2.43 6.99 3.92 1.70 0.25 775.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8351 0.8083 0.7811 0.7722 0.7085 0.6819 0.6537 17.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.38 0.41 0.40 0.37 0.45 0.38 0.38 -
P/RPS 0.42 0.70 1.45 0.35 0.57 0.76 1.64 -59.63%
P/EPS 5.31 8.56 14.93 4.81 10.42 20.32 135.71 -88.45%
EY 18.84 11.68 6.70 20.78 9.60 4.92 0.74 763.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.47 0.44 0.58 0.51 0.52 -14.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 12/10/10 24/05/10 24/02/10 24/11/09 27/08/09 29/05/09 -
Price 0.41 0.42 0.35 0.41 0.40 0.49 0.36 -
P/RPS 0.45 0.72 1.26 0.39 0.51 0.98 1.56 -56.30%
P/EPS 5.73 8.77 13.06 5.33 9.26 26.20 128.57 -87.40%
EY 17.46 11.40 7.66 18.76 10.80 3.82 0.78 692.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.41 0.48 0.51 0.65 0.49 -5.51%

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