[MASTER] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -6.21%
YoY- 59.78%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 36,514 56,548 85,086 98,080 82,188 97,062 107,342 -16.44%
PBT -1,310 -9,324 -7,316 -3,332 -7,396 -1,216 -1,010 4.42%
Tax -128 -278 -334 184 7,396 1,216 126 -
NP -1,438 -9,602 -7,650 -3,148 0 0 -884 8.44%
-
NP to SH -1,436 -9,600 -7,650 -3,148 -7,826 -1,670 -884 8.41%
-
Tax Rate - - - - - - - -
Total Cost 37,952 66,150 92,736 101,228 82,188 97,062 108,226 -16.01%
-
Net Worth 40,108 47,456 58,505 65,419 72,361 88,620 84,019 -11.59%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 1,966 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 40,108 47,456 58,505 65,419 72,361 88,620 84,019 -11.59%
NOSH 49,517 49,433 49,164 49,187 39,326 39,386 39,819 3.69%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -3.94% -16.98% -8.99% -3.21% 0.00% 0.00% -0.82% -
ROE -3.58% -20.23% -13.08% -4.81% -10.82% -1.88% -1.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 73.74 114.39 173.06 199.40 208.99 246.43 269.57 -19.42%
EPS -2.90 -19.42 -15.56 -6.40 -19.90 -4.24 -2.22 4.55%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.96 1.19 1.33 1.84 2.25 2.11 -14.74%
Adjusted Per Share Value based on latest NOSH - 49,230
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 66.85 103.53 155.78 179.57 150.47 177.70 196.52 -16.44%
EPS -2.63 -17.58 -14.01 -5.76 -14.33 -3.06 -1.62 8.40%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
NAPS 0.7343 0.8688 1.0711 1.1977 1.3248 1.6225 1.5383 -11.59%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.41 0.58 0.85 0.77 1.23 1.24 2.40 -
P/RPS 0.56 0.51 0.49 0.39 0.59 0.50 0.89 -7.42%
P/EPS -14.14 -2.99 -5.46 -12.03 -6.18 -29.25 -108.11 -28.74%
EY -7.07 -33.48 -18.31 -8.31 -16.18 -3.42 -0.93 40.20%
DY 0.00 0.00 4.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.71 0.58 0.67 0.55 1.14 -12.54%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 26/08/05 24/08/04 27/08/03 29/08/02 28/08/01 30/08/00 -
Price 0.45 0.54 0.86 0.81 1.26 1.26 2.30 -
P/RPS 0.61 0.47 0.50 0.41 0.60 0.51 0.85 -5.37%
P/EPS -15.52 -2.78 -5.53 -12.66 -6.33 -29.72 -103.60 -27.11%
EY -6.44 -35.96 -18.09 -7.90 -15.79 -3.37 -0.97 37.07%
DY 0.00 0.00 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.72 0.61 0.68 0.56 1.09 -10.50%

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