[MASTER] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 108.16%
YoY- 100.76%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 35,651 50,078 83,267 93,738 90,438 87,074 120,934 -18.41%
PBT -2,634 -11,650 -12,724 -1,076 -9,416 -14,922 3,685 -
Tax -185 -994 350 1,143 642 14,922 -1,385 -28.49%
NP -2,819 -12,644 -12,374 67 -8,774 0 2,300 -
-
NP to SH -2,815 -12,641 -12,374 67 -8,774 -13,388 2,300 -
-
Tax Rate - - - - - - 37.58% -
Total Cost 38,470 62,722 95,641 93,671 99,212 87,074 118,634 -17.10%
-
Net Worth 39,224 41,187 52,151 70,028 67,378 76,412 90,724 -13.03%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 983 - - - 2,984 -
Div Payout % - - 0.00% - - - 129.75% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 39,224 41,187 52,151 70,028 67,378 76,412 90,724 -13.03%
NOSH 49,650 49,622 49,199 54,285 49,181 39,388 39,791 3.75%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -7.91% -25.25% -14.86% 0.07% -9.70% 0.00% 1.90% -
ROE -7.18% -30.69% -23.73% 0.10% -13.02% -17.52% 2.54% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 71.80 100.92 169.24 172.68 183.89 221.07 303.92 -21.36%
EPS -5.67 -25.48 -25.15 0.14 -17.84 -33.99 5.85 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 7.50 -
NAPS 0.79 0.83 1.06 1.29 1.37 1.94 2.28 -16.18%
Adjusted Per Share Value based on latest NOSH - 49,333
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 65.27 91.68 152.45 171.62 165.58 159.42 221.41 -18.41%
EPS -5.15 -23.14 -22.65 0.12 -16.06 -24.51 4.21 -
DPS 0.00 0.00 1.80 0.00 0.00 0.00 5.46 -
NAPS 0.7181 0.7541 0.9548 1.2821 1.2336 1.399 1.661 -13.03%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.45 1.01 0.86 0.81 1.29 1.70 -
P/RPS 0.86 0.45 0.60 0.50 0.44 0.58 0.56 7.40%
P/EPS -10.94 -1.77 -4.02 696.80 -4.54 -3.80 29.41 -
EY -9.14 -56.61 -24.90 0.14 -22.02 -26.35 3.40 -
DY 0.00 0.00 1.98 0.00 0.00 0.00 4.41 -
P/NAPS 0.78 0.54 0.95 0.67 0.59 0.66 0.75 0.65%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.56 0.45 1.04 1.03 0.80 1.22 1.58 -
P/RPS 0.78 0.45 0.61 0.60 0.44 0.55 0.52 6.98%
P/EPS -9.88 -1.77 -4.14 834.54 -4.48 -3.59 27.33 -
EY -10.12 -56.61 -24.18 0.12 -22.30 -27.86 3.66 -
DY 0.00 0.00 1.92 0.00 0.00 0.00 4.75 -
P/NAPS 0.71 0.54 0.98 0.80 0.58 0.63 0.69 0.47%

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