[MASTER] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 53.86%
YoY- 478.8%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 61,634 68,589 59,862 51,856 41,444 34,369 37,006 8.86%
PBT 2,650 6,272 6,140 3,973 -398 -3,385 -2,916 -
Tax -514 -1,524 -1,418 -1,121 -356 629 -38 54.29%
NP 2,136 4,748 4,721 2,852 -754 -2,756 -2,954 -
-
NP to SH 2,113 4,741 4,734 2,858 -754 -2,754 -2,953 -
-
Tax Rate 19.40% 24.30% 23.09% 28.22% - - - -
Total Cost 59,498 63,841 55,141 49,004 42,198 37,125 39,961 6.85%
-
Net Worth 50,116 50,091 45,627 38,711 36,740 37,247 39,730 3.94%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 661 - - - - - -
Div Payout % - 13.95% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 50,116 50,091 45,627 38,711 36,740 37,247 39,730 3.94%
NOSH 49,620 49,595 49,594 49,629 49,649 49,663 49,663 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.47% 6.92% 7.89% 5.50% -1.82% -8.02% -7.98% -
ROE 4.22% 9.47% 10.38% 7.38% -2.05% -7.40% -7.43% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 124.21 138.30 120.70 104.49 83.47 69.20 74.51 8.88%
EPS 4.25 9.56 9.55 5.76 -1.52 -5.55 -5.95 -
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 0.92 0.78 0.74 0.75 0.80 3.95%
Adjusted Per Share Value based on latest NOSH - 49,632
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 112.80 125.53 109.56 94.91 75.85 62.90 67.73 8.86%
EPS 3.87 8.68 8.67 5.23 -1.38 -5.04 -5.41 -
DPS 0.00 1.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9172 0.9168 0.8351 0.7085 0.6724 0.6817 0.7272 3.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.48 0.39 0.38 0.45 0.43 0.65 0.32 -
P/RPS 0.39 0.28 0.31 0.43 0.52 0.94 0.43 -1.61%
P/EPS 11.27 4.08 3.98 7.81 -28.29 -11.72 -5.38 -
EY 8.87 24.51 25.12 12.80 -3.53 -8.53 -18.58 -
DY 0.00 3.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.41 0.58 0.58 0.87 0.40 3.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 26/11/10 24/11/09 28/11/08 23/11/07 30/11/06 -
Price 0.54 0.38 0.41 0.40 0.37 0.64 0.63 -
P/RPS 0.43 0.27 0.34 0.38 0.44 0.92 0.85 -10.72%
P/EPS 12.68 3.97 4.29 6.94 -24.34 -11.54 -10.59 -
EY 7.89 25.16 23.28 14.40 -4.11 -8.67 -9.44 -
DY 0.00 3.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.45 0.51 0.50 0.85 0.79 -6.43%

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