[MASTER] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 35.84%
YoY- 34.47%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 98,579 98,384 94,702 90,438 80,974 79,436 83,208 11.95%
PBT -5,469 -7,384 -8,429 -9,416 -15,442 -18,012 -16,438 -51.95%
Tax 741 950 899 642 1,767 1,545 1,899 -46.57%
NP -4,728 -6,434 -7,530 -8,774 -13,675 -16,467 -14,539 -52.67%
-
NP to SH -4,728 -6,434 -7,530 -8,774 -13,675 -16,467 -14,941 -53.53%
-
Tax Rate - - - - - - - -
Total Cost 103,307 104,818 102,232 99,212 94,649 95,903 97,747 3.75%
-
Net Worth 66,529 65,476 66,248 67,362 71,596 72,398 74,290 -7.08%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 66,529 65,476 66,248 67,362 71,596 72,398 74,290 -7.08%
NOSH 49,281 49,230 49,072 49,169 39,338 39,346 39,306 16.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -4.80% -6.54% -7.95% -9.70% -16.89% -20.73% -17.47% -
ROE -7.11% -9.83% -11.37% -13.03% -19.10% -22.74% -20.11% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 200.03 199.84 192.98 183.93 205.84 201.89 211.69 -3.70%
EPS -9.59 -13.07 -15.34 -17.84 -34.76 -41.85 -38.01 -60.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.35 1.37 1.82 1.84 1.89 -20.07%
Adjusted Per Share Value based on latest NOSH - 49,169
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 180.48 180.12 173.38 165.58 148.25 145.43 152.34 11.95%
EPS -8.66 -11.78 -13.79 -16.06 -25.04 -30.15 -27.35 -53.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.218 1.1988 1.2129 1.2333 1.3108 1.3255 1.3601 -7.08%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.72 0.77 0.79 0.81 1.15 1.23 1.25 -
P/RPS 0.36 0.39 0.41 0.44 0.56 0.61 0.59 -28.03%
P/EPS -7.50 -5.89 -5.15 -4.54 -3.31 -2.94 -3.29 73.12%
EY -13.32 -16.97 -19.42 -22.03 -30.23 -34.03 -30.41 -42.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.59 0.59 0.63 0.67 0.66 -13.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 27/08/03 29/05/03 28/02/03 29/11/02 29/08/02 28/05/02 -
Price 0.75 0.81 0.74 0.80 0.89 1.26 1.28 -
P/RPS 0.37 0.41 0.38 0.43 0.43 0.62 0.60 -27.52%
P/EPS -7.82 -6.20 -4.82 -4.48 -2.56 -3.01 -3.37 75.18%
EY -12.79 -16.13 -20.74 -22.31 -39.06 -33.21 -29.70 -42.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.55 0.58 0.49 0.68 0.68 -12.13%

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