[MASTER] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 81.04%
YoY- 62.67%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 19,927 24,771 24,295 24,745 24,768 24,576 20,613 -2.22%
PBT -216 807 -782 -884 -4,610 -1,108 -1,827 -75.81%
Tax 1,104 -53 -50 143 701 156 1,827 -28.45%
NP 888 754 -832 -741 -3,909 -952 0 -
-
NP to SH 888 754 -832 -741 -3,909 -952 -1,928 -
-
Tax Rate - 6.57% - - - - - -
Total Cost 19,039 24,017 25,127 25,486 28,677 25,528 20,613 -5.14%
-
Net Worth 63,639 66,529 65,476 66,248 67,362 71,596 72,398 -8.21%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 63,639 66,529 65,476 66,248 67,362 71,596 72,398 -8.21%
NOSH 49,333 49,281 49,230 49,072 49,169 39,338 39,346 16.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.46% 3.04% -3.42% -2.99% -15.78% -3.87% 0.00% -
ROE 1.40% 1.13% -1.27% -1.12% -5.80% -1.33% -2.66% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 40.39 50.26 49.35 50.43 50.37 62.47 52.39 -15.88%
EPS 1.80 1.53 -1.69 -1.51 -7.95 -2.42 -4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.35 1.33 1.35 1.37 1.82 1.84 -21.02%
Adjusted Per Share Value based on latest NOSH - 49,072
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.47 45.34 44.46 45.29 45.33 44.98 37.73 -2.23%
EPS 1.63 1.38 -1.52 -1.36 -7.15 -1.74 -3.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1647 1.2176 1.1984 1.2125 1.2329 1.3104 1.325 -8.21%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.86 0.72 0.77 0.79 0.81 1.15 1.23 -
P/RPS 2.13 1.43 1.56 1.57 1.61 1.84 2.35 -6.32%
P/EPS 47.78 47.06 -45.56 -52.32 -10.19 -47.52 -25.10 -
EY 2.09 2.12 -2.19 -1.91 -9.81 -2.10 -3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 0.58 0.59 0.59 0.63 0.67 0.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 27/08/03 29/05/03 28/02/03 29/11/02 29/08/02 -
Price 1.03 0.75 0.81 0.74 0.80 0.89 1.26 -
P/RPS 2.55 1.49 1.64 1.47 1.59 1.42 2.41 3.82%
P/EPS 57.22 49.02 -47.93 -49.01 -10.06 -36.78 -25.71 -
EY 1.75 2.04 -2.09 -2.04 -9.94 -2.72 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.56 0.61 0.55 0.58 0.49 0.68 11.41%

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