[MASTER] QoQ Annualized Quarter 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- -19700.0%
YoY- -343.05%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 83,267 84,708 85,086 76,272 93,738 98,413 98,080 -10.29%
PBT -12,724 -6,044 -7,316 -12,720 -1,076 -1,146 -3,332 143.32%
Tax 350 -292 -334 -412 1,143 52 184 53.22%
NP -12,374 -6,336 -7,650 -13,132 67 -1,094 -3,148 148.03%
-
NP to SH -12,374 -6,336 -7,650 -13,132 67 -1,094 -3,148 148.03%
-
Tax Rate - - - - - - - -
Total Cost 95,641 91,044 92,736 89,404 93,671 99,507 101,228 -3.69%
-
Net Worth 52,151 57,987 58,505 59,958 70,028 66,368 65,419 -13.96%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 983 1,310 1,966 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 52,151 57,987 58,505 59,958 70,028 66,368 65,419 -13.96%
NOSH 49,199 49,141 49,164 49,146 54,285 49,161 49,187 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -14.86% -7.48% -8.99% -17.22% 0.07% -1.11% -3.21% -
ROE -23.73% -10.93% -13.08% -21.90% 0.10% -1.65% -4.81% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 169.24 172.38 173.06 155.19 172.68 200.18 199.40 -10.31%
EPS -25.15 -12.89 -15.56 -26.72 0.14 -2.23 -6.40 147.99%
DPS 2.00 2.67 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.18 1.19 1.22 1.29 1.35 1.33 -13.97%
Adjusted Per Share Value based on latest NOSH - 49,146
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 152.45 155.09 155.78 139.64 171.62 180.18 179.57 -10.29%
EPS -22.65 -11.60 -14.01 -24.04 0.12 -2.00 -5.76 148.10%
DPS 1.80 2.40 3.60 0.00 0.00 0.00 0.00 -
NAPS 0.9548 1.0616 1.0711 1.0977 1.2821 1.2151 1.1977 -13.96%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.01 0.94 0.85 0.89 0.86 0.72 0.77 -
P/RPS 0.60 0.55 0.49 0.57 0.50 0.36 0.39 33.09%
P/EPS -4.02 -7.29 -5.46 -3.33 696.80 -32.34 -12.03 -51.68%
EY -24.90 -13.72 -18.31 -30.02 0.14 -3.09 -8.31 107.15%
DY 1.98 2.84 4.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.71 0.73 0.67 0.53 0.58 38.74%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 24/08/04 31/05/04 27/02/04 19/11/03 27/08/03 -
Price 1.04 1.00 0.86 0.91 1.03 0.75 0.81 -
P/RPS 0.61 0.58 0.50 0.59 0.60 0.37 0.41 30.16%
P/EPS -4.14 -7.76 -5.53 -3.41 834.54 -33.68 -12.66 -52.37%
EY -24.18 -12.89 -18.09 -29.36 0.12 -2.97 -7.90 110.09%
DY 1.92 2.67 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.85 0.72 0.75 0.80 0.56 0.61 36.97%

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