[MASTER] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 77.47%
YoY- -358.43%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 24,768 24,576 20,613 20,481 15,411 23,038 24,385 1.04%
PBT -4,610 -1,108 -1,827 -1,871 -10,636 -3,678 -253 588.79%
Tax 701 156 1,827 1,871 10,636 3,678 253 96.90%
NP -3,909 -952 0 0 0 0 0 -
-
NP to SH -3,909 -952 -1,928 -1,985 -8,810 -3,744 -402 353.69%
-
Tax Rate - - - - - - - -
Total Cost 28,677 25,528 20,613 20,481 15,411 23,038 24,385 11.38%
-
Net Worth 67,362 71,596 72,398 74,290 76,403 85,126 90,450 -17.79%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 67,362 71,596 72,398 74,290 76,403 85,126 90,450 -17.79%
NOSH 49,169 39,338 39,346 39,306 39,383 39,410 40,200 14.32%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -15.78% -3.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -5.80% -1.33% -2.66% -2.67% -11.53% -4.40% -0.44% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 50.37 62.47 52.39 52.11 39.13 58.46 60.66 -11.62%
EPS -7.95 -2.42 -4.90 -5.05 -22.37 -9.50 -1.00 296.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.82 1.84 1.89 1.94 2.16 2.25 -28.09%
Adjusted Per Share Value based on latest NOSH - 39,306
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 45.35 44.99 37.74 37.50 28.21 42.18 44.64 1.05%
EPS -7.16 -1.74 -3.53 -3.63 -16.13 -6.85 -0.74 352.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2333 1.3108 1.3255 1.3601 1.3988 1.5585 1.656 -17.79%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.81 1.15 1.23 1.25 1.29 1.20 1.24 -
P/RPS 1.61 1.84 2.35 2.40 3.30 2.05 2.04 -14.56%
P/EPS -10.19 -47.52 -25.10 -24.75 -5.77 -12.63 -124.00 -81.01%
EY -9.81 -2.10 -3.98 -4.04 -17.34 -7.92 -0.81 424.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.67 0.66 0.66 0.56 0.55 4.77%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 29/08/02 28/05/02 28/02/02 27/11/01 28/08/01 -
Price 0.80 0.89 1.26 1.28 1.22 1.37 1.26 -
P/RPS 1.59 1.42 2.41 2.46 3.12 2.34 2.08 -16.35%
P/EPS -10.06 -36.78 -25.71 -25.35 -5.45 -14.42 -126.00 -81.37%
EY -9.94 -2.72 -3.89 -3.95 -18.34 -6.93 -0.79 438.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.68 0.68 0.63 0.63 0.56 2.36%

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