[MASTER] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -119.33%
YoY- -682.09%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 87,560 82,188 81,924 87,074 95,756 97,062 96,584 -6.32%
PBT -6,408 -7,396 -7,484 -14,922 -5,714 -1,216 -1,420 172.82%
Tax -78 7,396 7,484 14,922 5,714 1,216 1,420 -
NP -6,486 0 0 0 0 0 0 -
-
NP to SH -6,486 -7,826 -7,940 -13,388 -6,104 -1,670 -1,732 140.95%
-
Tax Rate - - - - - - - -
Total Cost 94,046 82,188 81,924 87,074 95,756 97,062 96,584 -1.75%
-
Net Worth 71,578 72,361 74,290 76,412 85,098 88,620 90,175 -14.25%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 71,578 72,361 74,290 76,412 85,098 88,620 90,175 -14.25%
NOSH 39,329 39,326 39,306 39,388 39,397 39,386 39,724 -0.66%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -7.41% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -9.06% -10.82% -10.69% -17.52% -7.17% -1.88% -1.92% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 222.63 208.99 208.42 221.07 243.05 246.43 243.13 -5.69%
EPS -16.49 -19.90 -20.20 -33.99 -15.49 -4.24 -4.36 142.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.84 1.89 1.94 2.16 2.25 2.27 -13.68%
Adjusted Per Share Value based on latest NOSH - 39,383
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 160.31 150.47 149.99 159.42 175.31 177.70 176.83 -6.32%
EPS -11.88 -14.33 -14.54 -24.51 -11.18 -3.06 -3.17 141.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3105 1.3248 1.3601 1.399 1.558 1.6225 1.651 -14.25%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.15 1.23 1.25 1.29 1.20 1.24 1.44 -
P/RPS 0.52 0.59 0.60 0.58 0.49 0.50 0.59 -8.06%
P/EPS -6.97 -6.18 -6.19 -3.80 -7.75 -29.25 -33.03 -64.52%
EY -14.34 -16.18 -16.16 -26.35 -12.91 -3.42 -3.03 181.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.66 0.66 0.56 0.55 0.63 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 29/08/02 28/05/02 28/02/02 27/11/01 28/08/01 28/05/01 -
Price 0.89 1.26 1.28 1.22 1.37 1.26 1.20 -
P/RPS 0.40 0.60 0.61 0.55 0.56 0.51 0.49 -12.64%
P/EPS -5.40 -6.33 -6.34 -3.59 -8.84 -29.72 -27.52 -66.19%
EY -18.53 -15.79 -15.78 -27.86 -11.31 -3.37 -3.63 196.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 0.68 0.63 0.63 0.56 0.53 -5.09%

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