[MASTER] QoQ 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- 50.62%
YoY- 74.57%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
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 24,295 24,745 24,768 24,576 20,613 20,481 15,411 35.56%
PBT -782 -884 -4,610 -1,108 -1,827 -1,871 -10,636 -82.53%
Tax -50 143 701 156 1,827 1,871 10,636 -
NP -832 -741 -3,909 -952 0 0 0 -
-
NP to SH -832 -741 -3,909 -952 -1,928 -1,985 -8,810 -79.35%
-
Tax Rate - - - - - - - -
Total Cost 25,127 25,486 28,677 25,528 20,613 20,481 15,411 38.65%
-
Net Worth 65,476 66,248 67,362 71,596 72,398 74,290 76,403 -9.80%
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 65,476 66,248 67,362 71,596 72,398 74,290 76,403 -9.80%
NOSH 49,230 49,072 49,169 39,338 39,346 39,306 39,383 16.08%
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 -3.42% -2.99% -15.78% -3.87% 0.00% 0.00% 0.00% -
ROE -1.27% -1.12% -5.80% -1.33% -2.66% -2.67% -11.53% -
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 49.35 50.43 50.37 62.47 52.39 52.11 39.13 16.78%
EPS -1.69 -1.51 -7.95 -2.42 -4.90 -5.05 -22.37 -82.21%
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 44.46 45.29 45.33 44.98 37.73 37.48 28.21 35.54%
EPS -1.52 -1.36 -7.15 -1.74 -3.53 -3.63 -16.12 -79.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1984 1.2125 1.2329 1.3104 1.325 1.3597 1.3983 -9.79%
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 1.56 1.57 1.61 1.84 2.35 2.40 3.30 -39.39%
P/EPS -45.56 -52.32 -10.19 -47.52 -25.10 -24.75 -5.77 298.02%
EY -2.19 -1.91 -9.81 -2.10 -3.98 -4.04 -17.34 -74.92%
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 1.64 1.47 1.59 1.42 2.41 2.46 3.12 -34.94%
P/EPS -47.93 -49.01 -10.06 -36.78 -25.71 -25.35 -5.45 327.76%
EY -2.09 -2.04 -9.94 -2.72 -3.89 -3.95 -18.34 -76.58%
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