[MASTER] QoQ 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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 76,272 93,738 98,413 98,080 98,980 90,438 87,560 -8.78%
PBT -12,720 -1,076 -1,146 -3,332 -3,536 -9,416 -6,408 57.88%
Tax -412 1,143 52 184 572 642 -78 202.99%
NP -13,132 67 -1,094 -3,148 -2,964 -8,774 -6,486 59.97%
-
NP to SH -13,132 67 -1,094 -3,148 -2,964 -8,774 -6,486 59.97%
-
Tax Rate - - - - - - - -
Total Cost 89,404 93,671 99,507 101,228 101,944 99,212 94,046 -3.31%
-
Net Worth 59,958 70,028 66,368 65,419 66,248 67,378 71,578 -11.12%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 59,958 70,028 66,368 65,419 66,248 67,378 71,578 -11.12%
NOSH 49,146 54,285 49,161 49,187 49,072 49,181 39,329 15.99%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -17.22% 0.07% -1.11% -3.21% -2.99% -9.70% -7.41% -
ROE -21.90% 0.10% -1.65% -4.81% -4.47% -13.02% -9.06% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 155.19 172.68 200.18 199.40 201.70 183.89 222.63 -21.36%
EPS -26.72 0.14 -2.23 -6.40 -6.04 -17.84 -16.49 37.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.29 1.35 1.33 1.35 1.37 1.82 -23.38%
Adjusted Per Share Value based on latest NOSH - 49,230
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 139.59 171.56 180.12 179.51 181.15 165.52 160.25 -8.78%
EPS -24.03 0.12 -2.00 -5.76 -5.42 -16.06 -11.87 59.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0974 1.2817 1.2147 1.1973 1.2125 1.2332 1.31 -11.12%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.89 0.86 0.72 0.77 0.79 0.81 1.15 -
P/RPS 0.57 0.50 0.36 0.39 0.39 0.44 0.52 6.30%
P/EPS -3.33 696.80 -32.34 -12.03 -13.08 -4.54 -6.97 -38.85%
EY -30.02 0.14 -3.09 -8.31 -7.65 -22.02 -14.34 63.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.53 0.58 0.59 0.59 0.63 10.31%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 19/11/03 27/08/03 29/05/03 28/02/03 29/11/02 -
Price 0.91 1.03 0.75 0.81 0.74 0.80 0.89 -
P/RPS 0.59 0.60 0.37 0.41 0.37 0.44 0.40 29.54%
P/EPS -3.41 834.54 -33.68 -12.66 -12.25 -4.48 -5.40 -26.37%
EY -29.36 0.12 -2.97 -7.90 -8.16 -22.30 -18.53 35.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.56 0.61 0.55 0.58 0.49 32.77%

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