[MASTER] YoY Cumulative Quarter 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- 91.55%
YoY- 62.67%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 8,794 17,853 19,068 24,745 20,481 24,146 22,009 -14.17%
PBT -444 -2,181 -3,180 -884 -1,871 -355 -1,640 -19.56%
Tax -74 -68 -103 143 1,871 355 71 -
NP -518 -2,249 -3,283 -741 0 0 -1,569 -16.85%
-
NP to SH -518 -2,249 -3,283 -741 -1,985 -433 -1,569 -16.85%
-
Tax Rate - - - - - - - -
Total Cost 9,312 20,102 22,351 25,486 20,481 24,146 23,578 -14.33%
-
Net Worth 40,842 49,813 59,958 66,248 74,290 90,175 81,997 -10.96%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 40,842 49,813 59,958 66,248 74,290 90,175 81,997 -10.96%
NOSH 49,807 49,320 49,146 49,072 39,306 39,724 39,422 3.97%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -5.89% -12.60% -17.22% -2.99% 0.00% 0.00% -7.13% -
ROE -1.27% -4.51% -5.48% -1.12% -2.67% -0.48% -1.91% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 17.66 36.20 38.80 50.43 52.11 60.78 55.83 -17.44%
EPS -1.04 -4.56 -6.68 -1.51 -5.05 -1.09 -3.98 -20.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.01 1.22 1.35 1.89 2.27 2.08 -14.36%
Adjusted Per Share Value based on latest NOSH - 49,072
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 16.09 32.67 34.90 45.29 37.48 44.19 40.28 -14.17%
EPS -0.95 -4.12 -6.01 -1.36 -3.63 -0.79 -2.87 -16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7475 0.9117 1.0974 1.2125 1.3597 1.6504 1.5007 -10.96%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.45 0.92 0.89 0.79 1.25 1.44 3.10 -
P/RPS 2.55 2.54 2.29 1.57 2.40 2.37 5.55 -12.15%
P/EPS -43.27 -20.18 -13.32 -52.32 -24.75 -132.11 -77.89 -9.32%
EY -2.31 -4.96 -7.51 -1.91 -4.04 -0.76 -1.28 10.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.91 0.73 0.59 0.66 0.63 1.49 -15.29%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 16/05/05 31/05/04 29/05/03 28/05/02 28/05/01 30/05/00 -
Price 0.36 0.78 0.91 0.74 1.28 1.20 2.98 -
P/RPS 2.04 2.15 2.35 1.47 2.46 1.97 5.34 -14.81%
P/EPS -34.62 -17.11 -13.62 -49.01 -25.35 -110.09 -74.87 -12.05%
EY -2.89 -5.85 -7.34 -2.04 -3.95 -0.91 -1.34 13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.77 0.75 0.55 0.68 0.53 1.43 -17.82%

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