[MASTER] QoQ TTM 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- -67.6%
YoY- -66.33%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 105,168 115,798 123,075 121,017 114,956 108,729 77,067 23.00%
PBT -2,265 3,582 4,970 3,685 6,799 5,513 4,378 -
Tax -568 -841 -1,102 183 1,866 2,442 2,450 -
NP -2,833 2,741 3,868 3,868 8,665 7,955 6,828 -
-
NP to SH -3,668 1,906 3,435 2,299 7,096 6,386 5,259 -
-
Tax Rate - 23.48% 22.17% -4.97% -27.45% -44.30% -55.96% -
Total Cost 108,001 113,057 119,207 117,149 106,291 100,774 70,239 33.18%
-
Net Worth 85,126 90,450 90,175 90,695 85,134 79,366 81,997 2.52%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 85,126 90,450 90,175 90,695 85,134 79,366 81,997 2.52%
NOSH 39,410 40,200 39,724 39,778 39,782 39,683 39,422 -0.02%
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 -2.69% 2.37% 3.14% 3.20% 7.54% 7.32% 8.86% -
ROE -4.31% 2.11% 3.81% 2.53% 8.34% 8.05% 6.41% -
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 266.85 288.05 309.82 304.23 288.96 273.99 195.49 23.03%
EPS -9.31 4.74 8.65 5.78 17.84 16.09 13.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.25 2.27 2.28 2.14 2.00 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 192.54 212.01 225.33 221.56 210.46 199.06 141.10 23.00%
EPS -6.72 3.49 6.29 4.21 12.99 11.69 9.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5585 1.656 1.651 1.6605 1.5587 1.4531 1.5012 2.52%
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 0.45 0.43 0.46 0.56 0.72 0.88 1.59 -56.86%
P/EPS -12.89 26.15 16.65 29.41 11.66 14.91 23.24 -
EY -7.76 3.82 6.00 3.40 8.58 6.71 4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.63 0.75 0.97 1.20 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 - -
Price 1.37 1.26 1.20 1.58 1.83 2.30 0.00 -
P/RPS 0.51 0.44 0.39 0.52 0.63 0.84 0.00 -
P/EPS -14.72 26.58 13.88 27.34 10.26 14.29 0.00 -
EY -6.79 3.76 7.21 3.66 9.75 7.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.53 0.69 0.86 1.15 0.00 -

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