[MASTER] QoQ TTM 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- -11.59%
YoY- -534.96%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 90,438 80,974 79,436 83,208 86,873 105,168 115,798 -15.15%
PBT -9,416 -15,442 -18,012 -16,438 -14,922 -2,265 3,582 -
Tax 642 1,767 1,545 1,899 2,368 -568 -841 -
NP -8,774 -13,675 -16,467 -14,539 -12,554 -2,833 2,741 -
-
NP to SH -8,774 -13,675 -16,467 -14,941 -13,389 -3,668 1,906 -
-
Tax Rate - - - - - - 23.48% -
Total Cost 99,212 94,649 95,903 97,747 99,427 108,001 113,057 -8.31%
-
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 -9.70% -16.89% -20.73% -17.47% -14.45% -2.69% 2.37% -
ROE -13.03% -19.10% -22.74% -20.11% -17.52% -4.31% 2.11% -
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 183.93 205.84 201.89 211.69 220.58 266.85 288.05 -25.78%
EPS -17.84 -34.76 -41.85 -38.01 -34.00 -9.31 4.74 -
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 165.58 148.25 145.43 152.34 159.05 192.54 212.01 -15.15%
EPS -16.06 -25.04 -30.15 -27.35 -24.51 -6.72 3.49 -
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 0.44 0.56 0.61 0.59 0.58 0.45 0.43 1.54%
P/EPS -4.54 -3.31 -2.94 -3.29 -3.79 -12.89 26.15 -
EY -22.03 -30.23 -34.03 -30.41 -26.35 -7.76 3.82 -
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 0.43 0.43 0.62 0.60 0.55 0.51 0.44 -1.51%
P/EPS -4.48 -2.56 -3.01 -3.37 -3.59 -14.72 26.58 -
EY -22.31 -39.06 -33.21 -29.70 -27.87 -6.79 3.76 -
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