[MASTER] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 71.12%
YoY- 88.25%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 CAGR
Revenue 65,746 63,623 60,169 45,064 34,310 35,167 41,289 8.00%
PBT 1,997 5,164 6,551 489 -2,349 -2,844 -9,913 -
Tax -1,590 -1,401 -1,577 -676 765 -16 -1,001 7.95%
NP 407 3,763 4,974 -187 -1,584 -2,860 -10,914 -
-
NP to SH 381 3,805 5,011 -186 -1,583 -2,856 -10,912 -
-
Tax Rate 79.62% 27.13% 24.07% 138.24% - - - -
Total Cost 65,339 59,860 55,195 45,251 35,894 38,027 52,203 3.78%
-
Net Worth 48,131 48,374 42,679 35,717 37,038 38,791 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 CAGR
Div - 498 - - - - - -
Div Payout % - 13.09% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 CAGR
Net Worth 48,131 48,374 42,679 35,717 37,038 38,791 0 -
NOSH 49,620 50,390 49,626 48,928 49,384 49,732 49,903 -0.09%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 CAGR
NP Margin 0.62% 5.91% 8.27% -0.41% -4.62% -8.13% -26.43% -
ROE 0.79% 7.87% 11.74% -0.52% -4.27% -7.36% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 CAGR
RPS 132.50 126.26 121.24 92.10 69.48 70.71 82.74 8.10%
EPS 0.77 7.55 10.10 -0.38 -3.21 -5.74 -21.87 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.86 0.73 0.75 0.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 48,928
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 CAGR
RPS 120.33 116.44 110.12 82.48 62.79 64.36 75.57 8.00%
EPS 0.70 6.96 9.17 -0.34 -2.90 -5.23 -19.97 -
DPS 0.00 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8809 0.8854 0.7811 0.6537 0.6779 0.71 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 17/03/06 -
Price 0.56 0.35 0.40 0.38 0.38 0.65 0.44 -
P/RPS 0.42 0.28 0.33 0.41 0.55 0.92 0.53 -3.77%
P/EPS 72.93 4.64 3.96 -99.96 -11.85 -11.32 -2.01 -
EY 1.37 21.57 25.24 -1.00 -8.44 -8.84 -49.70 -
DY 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.36 0.47 0.52 0.51 0.83 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 17/03/06 CAGR
Date 25/05/12 27/05/11 24/05/10 29/05/09 30/05/08 25/05/07 - -
Price 0.49 0.35 0.35 0.36 0.45 0.50 0.00 -
P/RPS 0.37 0.28 0.29 0.39 0.65 0.71 0.00 -
P/EPS 63.82 4.64 3.47 -94.70 -14.04 -8.71 0.00 -
EY 1.57 21.57 28.85 -1.06 -7.12 -11.49 0.00 -
DY 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.36 0.41 0.49 0.60 0.64 0.00 -

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