[MASTER] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 101.46%
YoY- 100.79%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 35,381 50,078 83,267 93,738 90,438 86,873 121,017 -18.52%
PBT -2,634 -11,650 -12,723 -1,075 -9,416 -14,922 3,685 -
Tax -186 -995 351 1,144 642 2,368 183 -
NP -2,820 -12,645 -12,372 69 -8,774 -12,554 3,868 -
-
NP to SH -2,817 -12,642 -12,372 69 -8,774 -13,389 2,299 -
-
Tax Rate - - - - - - -4.97% -
Total Cost 38,201 62,723 95,639 93,669 99,212 99,427 117,149 -17.02%
-
Net Worth 39,126 41,181 52,162 63,639 67,362 76,403 90,695 -13.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 983 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 39,126 41,181 52,162 63,639 67,362 76,403 90,695 -13.06%
NOSH 49,527 49,616 49,210 49,333 49,169 39,383 39,778 3.71%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -7.97% -25.25% -14.86% 0.07% -9.70% -14.45% 3.20% -
ROE -7.20% -30.70% -23.72% 0.11% -13.03% -17.52% 2.53% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 71.44 100.93 169.21 190.01 183.93 220.58 304.23 -21.44%
EPS -5.69 -25.48 -25.14 0.14 -17.84 -34.00 5.78 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.83 1.06 1.29 1.37 1.94 2.28 -16.18%
Adjusted Per Share Value based on latest NOSH - 49,333
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 64.78 91.68 152.45 171.62 165.58 159.05 221.56 -18.52%
EPS -5.16 -23.15 -22.65 0.13 -16.06 -24.51 4.21 -
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 0.7163 0.754 0.955 1.1651 1.2333 1.3988 1.6605 -13.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.45 1.01 0.86 0.81 1.29 1.70 -
P/RPS 0.87 0.45 0.60 0.45 0.44 0.58 0.56 7.61%
P/EPS -10.90 -1.77 -4.02 614.88 -4.54 -3.79 29.41 -
EY -9.17 -56.62 -24.89 0.16 -22.03 -26.35 3.40 -
DY 0.00 0.00 1.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.54 0.95 0.67 0.59 0.66 0.75 0.65%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.56 0.45 1.04 1.03 0.80 1.22 1.58 -
P/RPS 0.78 0.45 0.61 0.54 0.43 0.55 0.52 6.98%
P/EPS -9.85 -1.77 -4.14 736.43 -4.48 -3.59 27.34 -
EY -10.16 -56.62 -24.17 0.14 -22.31 -27.87 3.66 -
DY 0.00 0.00 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.54 0.98 0.80 0.58 0.63 0.69 0.47%

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