[MASTER] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -3684.06%
YoY- 67.16%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/03/06 17/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 39,662 41,289 82,052 88,061 94,702 83,208 123,075 -20.25%
PBT -7,876 -9,913 -11,724 -3,371 -8,429 -16,438 4,970 -
Tax -1,004 -1,001 386 898 899 1,899 -1,102 -1.84%
NP -8,880 -10,914 -11,338 -2,473 -7,530 -14,539 3,868 -
-
NP to SH -8,879 -10,912 -11,338 -2,473 -7,530 -14,941 3,435 -
-
Tax Rate - - - - - - 22.17% -
Total Cost 48,542 52,203 93,390 90,534 102,232 97,747 119,207 -16.43%
-
Net Worth 40,842 0 49,813 59,958 66,248 74,290 90,175 -14.64%
Dividend
31/03/06 17/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 983 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/03/06 17/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 40,842 0 49,813 59,958 66,248 74,290 90,175 -14.64%
NOSH 49,807 49,903 49,320 49,146 49,072 39,306 39,724 4.62%
Ratio Analysis
31/03/06 17/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -22.39% -26.43% -13.82% -2.81% -7.95% -17.47% 3.14% -
ROE -21.74% 0.00% -22.76% -4.12% -11.37% -20.11% 3.81% -
Per Share
31/03/06 17/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 79.63 82.74 166.37 179.18 192.98 211.69 309.82 -23.78%
EPS -17.83 -21.87 -22.99 -5.03 -15.34 -38.01 8.65 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.00 1.01 1.22 1.35 1.89 2.27 -18.41%
Adjusted Per Share Value based on latest NOSH - 49,146
31/03/06 17/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 72.61 75.59 150.22 161.22 173.38 152.34 225.33 -20.25%
EPS -16.26 -19.98 -20.76 -4.53 -13.79 -27.35 6.29 -
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 0.7478 0.00 0.912 1.0977 1.2129 1.3601 1.651 -14.64%
Price Multiplier on Financial Quarter End Date
31/03/06 17/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/06 17/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.45 0.44 0.92 0.89 0.79 1.25 1.44 -
P/RPS 0.57 0.53 0.55 0.50 0.41 0.59 0.46 4.37%
P/EPS -2.52 -2.01 -4.00 -17.69 -5.15 -3.29 16.65 -
EY -39.61 -49.70 -24.99 -5.65 -19.42 -30.41 6.00 -
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.91 0.73 0.59 0.66 0.63 -2.67%
Price Multiplier on Announcement Date
31/03/06 17/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date - - 16/05/05 31/05/04 29/05/03 28/05/02 28/05/01 -
Price 0.00 0.00 0.78 0.91 0.74 1.28 1.20 -
P/RPS 0.00 0.00 0.47 0.51 0.38 0.60 0.39 -
P/EPS 0.00 0.00 -3.39 -18.08 -4.82 -3.37 13.88 -
EY 0.00 0.00 -29.47 -5.53 -20.74 -29.70 7.21 -
DY 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.77 0.75 0.55 0.68 0.53 -

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