[MASTER] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 242.25%
YoY- 201.74%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 18,500 17,940 17,433 15,051 15,823 16,102 14,842 15.77%
PBT 2,377 1,064 1,840 729 -110 1,227 670 132.07%
Tax -356 -402 -267 -262 -227 -340 532 -
NP 2,021 662 1,573 467 -337 887 1,202 41.26%
-
NP to SH 2,017 662 1,611 468 -329 877 1,293 34.39%
-
Tax Rate 14.98% 37.78% 14.51% 35.94% - 27.71% -79.40% -
Total Cost 16,479 17,278 15,860 14,584 16,160 15,215 13,640 13.39%
-
Net Worth 53,589 52,101 51,604 50,116 49,620 50,116 49,123 5.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 496 - 4 - - - -
Div Payout % - 74.95% - 1.06% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 53,589 52,101 51,604 50,116 49,620 50,116 49,123 5.95%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,620 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.92% 3.69% 9.02% 3.10% -2.13% 5.51% 8.10% -
ROE 3.76% 1.27% 3.12% 0.93% -0.66% 1.75% 2.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.28 36.15 35.13 30.33 31.89 32.45 29.91 15.77%
EPS 4.06 1.33 3.17 0.94 -0.66 1.77 2.40 41.83%
DPS 0.00 1.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.08 1.05 1.04 1.01 1.00 1.01 0.99 5.95%
Adjusted Per Share Value based on latest NOSH - 49,620
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.87 32.85 31.92 27.56 28.97 29.48 27.17 15.78%
EPS 3.69 1.21 2.95 0.86 -0.60 1.61 2.37 34.22%
DPS 0.00 0.91 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.9811 0.9539 0.9448 0.9175 0.9085 0.9175 0.8994 5.95%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.525 0.53 0.57 0.54 0.45 0.48 0.50 -
P/RPS 1.41 1.47 1.62 1.78 1.41 1.48 1.67 -10.64%
P/EPS 12.92 39.73 17.56 57.25 -67.87 27.16 19.19 -23.12%
EY 7.74 2.52 5.70 1.75 -1.47 3.68 5.21 30.10%
DY 0.00 1.89 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.55 0.53 0.45 0.48 0.51 -2.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 26/02/13 30/11/12 24/08/12 -
Price 0.60 0.55 0.48 0.57 0.44 0.54 0.50 -
P/RPS 1.61 1.52 1.37 1.88 1.38 1.66 1.67 -2.40%
P/EPS 14.76 41.23 14.78 60.43 -66.36 30.55 19.19 -16.01%
EY 6.77 2.43 6.76 1.65 -1.51 3.27 5.21 19.02%
DY 0.00 1.82 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.46 0.56 0.44 0.53 0.51 6.41%

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