[MASTER] QoQ TTM 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- 26.52%
YoY- 65.43%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 87,241 88,061 93,738 98,579 98,384 94,702 90,438 -2.37%
PBT -3,067 -3,371 -1,075 -5,469 -7,384 -8,429 -9,416 -52.69%
Tax 885 898 1,144 741 950 899 642 23.88%
NP -2,182 -2,473 69 -4,728 -6,434 -7,530 -8,774 -60.48%
-
NP to SH -2,182 -2,473 69 -4,728 -6,434 -7,530 -8,774 -60.48%
-
Tax Rate - - - - - - - -
Total Cost 89,423 90,534 93,669 103,307 104,818 102,232 99,212 -6.69%
-
Net Worth 58,526 59,958 63,639 66,529 65,476 66,248 67,362 -8.95%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 983 - - - - - - -
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 58,526 59,958 63,639 66,529 65,476 66,248 67,362 -8.95%
NOSH 49,181 49,146 49,333 49,281 49,230 49,072 49,169 0.01%
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 -2.50% -2.81% 0.07% -4.80% -6.54% -7.95% -9.70% -
ROE -3.73% -4.12% 0.11% -7.11% -9.83% -11.37% -13.03% -
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 177.38 179.18 190.01 200.03 199.84 192.98 183.93 -2.39%
EPS -4.44 -5.03 0.14 -9.59 -13.07 -15.34 -17.84 -60.46%
DPS 2.00 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 159.72 161.22 171.62 180.48 180.12 173.38 165.58 -2.37%
EPS -3.99 -4.53 0.13 -8.66 -11.78 -13.79 -16.06 -60.51%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0715 1.0977 1.1651 1.218 1.1988 1.2129 1.2333 -8.95%
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 0.48 0.50 0.45 0.36 0.39 0.41 0.44 5.97%
P/EPS -19.16 -17.69 614.88 -7.50 -5.89 -5.15 -4.54 161.38%
EY -5.22 -5.65 0.16 -13.32 -16.97 -19.42 -22.03 -61.74%
DY 2.35 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 0.48 0.51 0.54 0.37 0.41 0.38 0.43 7.61%
P/EPS -19.38 -18.08 736.43 -7.82 -6.20 -4.82 -4.48 165.72%
EY -5.16 -5.53 0.14 -12.79 -16.13 -20.74 -22.31 -62.35%
DY 2.33 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