[MASTER] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 91.55%
YoY- 62.67%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 93,738 73,810 49,040 24,745 90,438 65,670 41,094 73.02%
PBT -1,076 -860 -1,666 -884 -9,416 -4,806 -3,698 -55.99%
Tax 1,143 39 92 143 642 -59 3,698 -54.18%
NP 67 -821 -1,574 -741 -8,774 -4,865 0 -
-
NP to SH 67 -821 -1,574 -741 -8,774 -4,865 -3,913 -
-
Tax Rate - - - - - - - -
Total Cost 93,671 74,631 50,614 25,486 99,212 70,535 41,094 72.94%
-
Net Worth 70,028 66,368 65,419 66,248 67,378 71,578 72,361 -2.15%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 70,028 66,368 65,419 66,248 67,378 71,578 72,361 -2.15%
NOSH 54,285 49,161 49,187 49,072 49,181 39,329 39,326 23.90%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.07% -1.11% -3.21% -2.99% -9.70% -7.41% 0.00% -
ROE 0.10% -1.24% -2.41% -1.12% -13.02% -6.80% -5.41% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 172.68 150.14 99.70 50.43 183.89 166.98 104.49 39.65%
EPS 0.14 -1.67 -3.20 -1.51 -17.84 -12.37 -9.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.35 1.33 1.35 1.37 1.82 1.84 -21.02%
Adjusted Per Share Value based on latest NOSH - 49,072
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 171.62 135.13 89.78 45.30 165.58 120.23 75.24 73.01%
EPS 0.12 -1.50 -2.88 -1.36 -16.06 -8.91 -7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2821 1.2151 1.1977 1.2129 1.2336 1.3105 1.3248 -2.15%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.86 0.72 0.77 0.79 0.81 1.15 1.23 -
P/RPS 0.50 0.48 0.77 1.57 0.44 0.69 1.18 -43.49%
P/EPS 696.80 -43.11 -24.06 -52.32 -4.54 -9.30 -12.36 -
EY 0.14 -2.32 -4.16 -1.91 -22.02 -10.76 -8.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 0.58 0.59 0.59 0.63 0.67 0.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 27/08/03 29/05/03 28/02/03 29/11/02 29/08/02 -
Price 1.03 0.75 0.81 0.74 0.80 0.89 1.26 -
P/RPS 0.60 0.50 0.81 1.47 0.44 0.53 1.21 -37.27%
P/EPS 834.54 -44.91 -25.31 -49.01 -4.48 -7.19 -12.66 -
EY 0.12 -2.23 -3.95 -2.04 -22.30 -13.90 -7.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.56 0.61 0.55 0.58 0.49 0.68 11.41%

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