[MASTER] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 14.18%
YoY- 49.6%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 93,738 98,579 98,384 94,702 90,438 80,974 79,436 11.63%
PBT -1,075 -5,469 -7,384 -8,429 -9,416 -15,442 -18,012 -84.64%
Tax 1,144 741 950 899 642 1,767 1,545 -18.10%
NP 69 -4,728 -6,434 -7,530 -8,774 -13,675 -16,467 -
-
NP to SH 69 -4,728 -6,434 -7,530 -8,774 -13,675 -16,467 -
-
Tax Rate - - - - - - - -
Total Cost 93,669 103,307 104,818 102,232 99,212 94,649 95,903 -1.55%
-
Net Worth 63,639 66,529 65,476 66,248 67,362 71,596 72,398 -8.21%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 63,639 66,529 65,476 66,248 67,362 71,596 72,398 -8.21%
NOSH 49,333 49,281 49,230 49,072 49,169 39,338 39,346 16.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.07% -4.80% -6.54% -7.95% -9.70% -16.89% -20.73% -
ROE 0.11% -7.11% -9.83% -11.37% -13.03% -19.10% -22.74% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 190.01 200.03 199.84 192.98 183.93 205.84 201.89 -3.95%
EPS 0.14 -9.59 -13.07 -15.34 -17.84 -34.76 -41.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.35 1.33 1.35 1.37 1.82 1.84 -21.02%
Adjusted Per Share Value based on latest NOSH - 49,072
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 171.62 180.48 180.12 173.38 165.58 148.25 145.43 11.63%
EPS 0.13 -8.66 -11.78 -13.79 -16.06 -25.04 -30.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1651 1.218 1.1988 1.2129 1.2333 1.3108 1.3255 -8.21%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.86 0.72 0.77 0.79 0.81 1.15 1.23 -
P/RPS 0.45 0.36 0.39 0.41 0.44 0.56 0.61 -18.31%
P/EPS 614.88 -7.50 -5.89 -5.15 -4.54 -3.31 -2.94 -
EY 0.16 -13.32 -16.97 -19.42 -22.03 -30.23 -34.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 0.58 0.59 0.59 0.63 0.67 0.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 27/08/03 29/05/03 28/02/03 29/11/02 29/08/02 -
Price 1.03 0.75 0.81 0.74 0.80 0.89 1.26 -
P/RPS 0.54 0.37 0.41 0.38 0.43 0.43 0.62 -8.77%
P/EPS 736.43 -7.82 -6.20 -4.82 -4.48 -2.56 -3.01 -
EY 0.14 -12.79 -16.13 -20.74 -22.31 -39.06 -33.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.56 0.61 0.55 0.58 0.49 0.68 11.41%

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