[MASTER] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 65.23%
YoY- 83.12%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 37,006 54,060 84,708 98,413 87,560 95,756 116,446 -17.38%
PBT -2,916 -9,669 -6,044 -1,146 -6,408 -5,714 2,218 -
Tax -38 -280 -292 52 -78 5,714 -366 -31.43%
NP -2,954 -9,949 -6,336 -1,094 -6,486 0 1,852 -
-
NP to SH -2,953 -9,949 -6,336 -1,094 -6,486 -6,104 1,852 -
-
Tax Rate - - - - - - 16.50% -
Total Cost 39,961 64,009 91,044 99,507 94,046 95,756 114,594 -16.09%
-
Net Worth 39,730 45,077 57,987 66,368 71,578 85,098 85,170 -11.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 1,310 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 39,730 45,077 57,987 66,368 71,578 85,098 85,170 -11.92%
NOSH 49,663 49,535 49,141 49,161 39,329 39,397 39,799 3.75%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -7.98% -18.40% -7.48% -1.11% -7.41% 0.00% 1.59% -
ROE -7.43% -22.07% -10.93% -1.65% -9.06% -7.17% 2.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 74.51 109.13 172.38 200.18 222.63 243.05 292.58 -20.37%
EPS -5.95 -20.08 -12.89 -2.23 -16.49 -15.49 4.65 -
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.91 1.18 1.35 1.82 2.16 2.14 -15.11%
Adjusted Per Share Value based on latest NOSH - 49,281
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 67.73 98.94 155.03 180.12 160.25 175.25 213.12 -17.38%
EPS -5.41 -18.21 -11.60 -2.00 -11.87 -11.17 3.39 -
DPS 0.00 0.00 2.40 0.00 0.00 0.00 0.00 -
NAPS 0.7272 0.825 1.0613 1.2147 1.31 1.5575 1.5588 -11.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.32 0.48 0.94 0.72 1.15 1.20 2.08 -
P/RPS 0.43 0.44 0.55 0.36 0.52 0.49 0.71 -8.01%
P/EPS -5.38 -2.39 -7.29 -32.34 -6.97 -7.75 44.70 -
EY -18.58 -41.84 -13.72 -3.09 -14.34 -12.91 2.24 -
DY 0.00 0.00 2.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.80 0.53 0.63 0.56 0.97 -13.71%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 25/11/04 19/11/03 29/11/02 27/11/01 30/11/00 -
Price 0.63 0.45 1.00 0.75 0.89 1.37 1.83 -
P/RPS 0.85 0.41 0.58 0.37 0.40 0.56 0.63 5.11%
P/EPS -10.59 -2.24 -7.76 -33.68 -5.40 -8.84 39.33 -
EY -9.44 -44.63 -12.89 -2.97 -18.53 -11.31 2.54 -
DY 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.49 0.85 0.56 0.49 0.63 0.86 -1.40%

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