[MASTER] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 65.23%
YoY- 83.12%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 85,086 76,272 93,738 98,413 98,080 98,980 90,438 -3.98%
PBT -7,316 -12,720 -1,076 -1,146 -3,332 -3,536 -9,416 -15.49%
Tax -334 -412 1,143 52 184 572 642 -
NP -7,650 -13,132 67 -1,094 -3,148 -2,964 -8,774 -8.74%
-
NP to SH -7,650 -13,132 67 -1,094 -3,148 -2,964 -8,774 -8.74%
-
Tax Rate - - - - - - - -
Total Cost 92,736 89,404 93,671 99,507 101,228 101,944 99,212 -4.40%
-
Net Worth 58,505 59,958 70,028 66,368 65,419 66,248 67,378 -8.99%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,966 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 58,505 59,958 70,028 66,368 65,419 66,248 67,378 -8.99%
NOSH 49,164 49,146 54,285 49,161 49,187 49,072 49,181 -0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -8.99% -17.22% 0.07% -1.11% -3.21% -2.99% -9.70% -
ROE -13.08% -21.90% 0.10% -1.65% -4.81% -4.47% -13.02% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 173.06 155.19 172.68 200.18 199.40 201.70 183.89 -3.96%
EPS -15.56 -26.72 0.14 -2.23 -6.40 -6.04 -17.84 -8.72%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.22 1.29 1.35 1.33 1.35 1.37 -8.97%
Adjusted Per Share Value based on latest NOSH - 49,281
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 155.78 139.64 171.62 180.18 179.57 181.22 165.58 -3.98%
EPS -14.01 -24.04 0.12 -2.00 -5.76 -5.43 -16.06 -8.70%
DPS 3.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0711 1.0977 1.2821 1.2151 1.1977 1.2129 1.2336 -8.99%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.85 0.89 0.86 0.72 0.77 0.79 0.81 -
P/RPS 0.49 0.57 0.50 0.36 0.39 0.39 0.44 7.44%
P/EPS -5.46 -3.33 696.80 -32.34 -12.03 -13.08 -4.54 13.10%
EY -18.31 -30.02 0.14 -3.09 -8.31 -7.65 -22.02 -11.58%
DY 4.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.67 0.53 0.58 0.59 0.59 13.14%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 31/05/04 27/02/04 19/11/03 27/08/03 29/05/03 28/02/03 -
Price 0.86 0.91 1.03 0.75 0.81 0.74 0.80 -
P/RPS 0.50 0.59 0.60 0.37 0.41 0.37 0.44 8.90%
P/EPS -5.53 -3.41 834.54 -33.68 -12.66 -12.25 -4.48 15.08%
EY -18.09 -29.36 0.12 -2.97 -7.90 -8.16 -22.30 -13.03%
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.80 0.56 0.61 0.55 0.58 15.52%

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