[MASTER] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 17.11%
YoY- -6.27%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 98,080 98,980 90,438 87,560 82,188 81,924 87,074 8.28%
PBT -3,332 -3,536 -9,416 -6,408 -7,396 -7,484 -14,922 -63.29%
Tax 184 572 642 -78 7,396 7,484 14,922 -94.70%
NP -3,148 -2,964 -8,774 -6,486 0 0 0 -
-
NP to SH -3,148 -2,964 -8,774 -6,486 -7,826 -7,940 -13,388 -62.00%
-
Tax Rate - - - - - - - -
Total Cost 101,228 101,944 99,212 94,046 82,188 81,924 87,074 10.59%
-
Net Worth 65,419 66,248 67,378 71,578 72,361 74,290 76,412 -9.86%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 65,419 66,248 67,378 71,578 72,361 74,290 76,412 -9.86%
NOSH 49,187 49,072 49,181 39,329 39,326 39,306 39,388 16.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -3.21% -2.99% -9.70% -7.41% 0.00% 0.00% 0.00% -
ROE -4.81% -4.47% -13.02% -9.06% -10.82% -10.69% -17.52% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 199.40 201.70 183.89 222.63 208.99 208.42 221.07 -6.66%
EPS -6.40 -6.04 -17.84 -16.49 -19.90 -20.20 -33.99 -67.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.35 1.37 1.82 1.84 1.89 1.94 -22.30%
Adjusted Per Share Value based on latest NOSH - 39,338
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 179.57 181.22 165.58 160.31 150.47 149.99 159.42 8.28%
EPS -5.76 -5.43 -16.06 -11.88 -14.33 -14.54 -24.51 -62.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1977 1.2129 1.2336 1.3105 1.3248 1.3601 1.399 -9.86%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.77 0.79 0.81 1.15 1.23 1.25 1.29 -
P/RPS 0.39 0.39 0.44 0.52 0.59 0.60 0.58 -23.30%
P/EPS -12.03 -13.08 -4.54 -6.97 -6.18 -6.19 -3.80 116.05%
EY -8.31 -7.65 -22.02 -14.34 -16.18 -16.16 -26.35 -53.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.59 0.63 0.67 0.66 0.66 -8.27%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 28/02/03 29/11/02 29/08/02 28/05/02 28/02/02 -
Price 0.81 0.74 0.80 0.89 1.26 1.28 1.22 -
P/RPS 0.41 0.37 0.44 0.40 0.60 0.61 0.55 -17.82%
P/EPS -12.66 -12.25 -4.48 -5.40 -6.33 -6.34 -3.59 132.21%
EY -7.90 -8.16 -22.30 -18.53 -15.79 -15.78 -27.86 -56.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.58 0.49 0.68 0.68 0.63 -2.13%

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