[MASTER] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 65.59%
YoY- -38.47%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 71,817 48,531 24,146 120,934 87,335 53,671 22,009 119.83%
PBT -4,286 -608 -355 3,685 1,664 -505 -1,640 89.62%
Tax 4,286 608 355 -1,385 -275 63 71 1435.01%
NP 0 0 0 2,300 1,389 -442 -1,569 -
-
NP to SH -4,578 -835 -433 2,300 1,389 -442 -1,569 104.05%
-
Tax Rate - - - 37.58% 16.53% - - -
Total Cost 71,817 48,531 24,146 118,634 85,946 54,113 23,578 109.98%
-
Net Worth 85,098 88,620 90,175 90,724 85,170 84,019 81,997 2.50%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 2,984 - - - -
Div Payout % - - - 129.75% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 85,098 88,620 90,175 90,724 85,170 84,019 81,997 2.50%
NOSH 39,397 39,386 39,724 39,791 39,799 39,819 39,422 -0.04%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.00% 0.00% 0.00% 1.90% 1.59% -0.82% -7.13% -
ROE -5.38% -0.94% -0.48% 2.54% 1.63% -0.53% -1.91% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 182.29 123.22 60.78 303.92 219.44 134.78 55.83 119.92%
EPS -11.62 -2.12 -1.09 5.85 3.49 -1.11 -3.98 104.14%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.16 2.25 2.27 2.28 2.14 2.11 2.08 2.54%
Adjusted Per Share Value based on latest NOSH - 39,778
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 131.48 88.85 44.21 221.41 159.90 98.26 40.29 119.85%
EPS -8.38 -1.53 -0.79 4.21 2.54 -0.81 -2.87 104.15%
DPS 0.00 0.00 0.00 5.46 0.00 0.00 0.00 -
NAPS 1.558 1.6225 1.651 1.661 1.5593 1.5383 1.5012 2.50%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.20 1.24 1.44 1.70 2.08 2.40 3.10 -
P/RPS 0.66 1.01 2.37 0.56 0.95 1.78 5.55 -75.78%
P/EPS -10.33 -58.49 -132.11 29.41 59.60 -216.22 -77.89 -73.96%
EY -9.68 -1.71 -0.76 3.40 1.68 -0.46 -1.28 284.80%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.63 0.75 0.97 1.14 1.49 -47.88%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 28/08/01 28/05/01 28/02/01 30/11/00 30/08/00 30/05/00 -
Price 1.37 1.26 1.20 1.58 1.83 2.30 2.98 -
P/RPS 0.75 1.02 1.97 0.52 0.83 1.71 5.34 -72.94%
P/EPS -11.79 -59.43 -110.09 27.33 52.44 -207.21 -74.87 -70.80%
EY -8.48 -1.68 -0.91 3.66 1.91 -0.48 -1.34 241.74%
DY 0.00 0.00 0.00 4.75 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.53 0.69 0.86 1.09 1.43 -42.07%

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