[MASTER] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -80.35%
YoY- 34.46%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 73,810 49,040 24,745 90,438 65,670 41,094 20,481 134.87%
PBT -860 -1,666 -884 -9,416 -4,806 -3,698 -1,871 -40.41%
Tax 39 92 143 642 -59 3,698 1,871 -92.40%
NP -821 -1,574 -741 -8,774 -4,865 0 0 -
-
NP to SH -821 -1,574 -741 -8,774 -4,865 -3,913 -1,985 -44.45%
-
Tax Rate - - - - - - - -
Total Cost 74,631 50,614 25,486 99,212 70,535 41,094 20,481 136.61%
-
Net Worth 66,368 65,419 66,248 67,378 71,578 72,361 74,290 -7.23%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 66,368 65,419 66,248 67,378 71,578 72,361 74,290 -7.23%
NOSH 49,161 49,187 49,072 49,181 39,329 39,326 39,306 16.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.11% -3.21% -2.99% -9.70% -7.41% 0.00% 0.00% -
ROE -1.24% -2.41% -1.12% -13.02% -6.80% -5.41% -2.67% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 150.14 99.70 50.43 183.89 166.98 104.49 52.11 102.35%
EPS -1.67 -3.20 -1.51 -17.84 -12.37 -9.95 -5.05 -52.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.35 1.37 1.82 1.84 1.89 -20.07%
Adjusted Per Share Value based on latest NOSH - 49,169
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 135.13 89.78 45.30 165.58 120.23 75.24 37.50 134.85%
EPS -1.50 -2.88 -1.36 -16.06 -8.91 -7.16 -3.63 -44.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2151 1.1977 1.2129 1.2336 1.3105 1.3248 1.3601 -7.23%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.72 0.77 0.79 0.81 1.15 1.23 1.25 -
P/RPS 0.48 0.77 1.57 0.44 0.69 1.18 2.40 -65.76%
P/EPS -43.11 -24.06 -52.32 -4.54 -9.30 -12.36 -24.75 44.71%
EY -2.32 -4.16 -1.91 -22.02 -10.76 -8.09 -4.04 -30.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.59 0.59 0.63 0.67 0.66 -13.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 27/08/03 29/05/03 28/02/03 29/11/02 29/08/02 28/05/02 -
Price 0.75 0.81 0.74 0.80 0.89 1.26 1.28 -
P/RPS 0.50 0.81 1.47 0.44 0.53 1.21 2.46 -65.39%
P/EPS -44.91 -25.31 -49.01 -4.48 -7.19 -12.66 -25.35 46.36%
EY -2.23 -3.95 -2.04 -22.30 -13.90 -7.90 -3.95 -31.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.55 0.58 0.49 0.68 0.68 -12.13%

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