[MASTER] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.56%
YoY- 60.93%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 36,584 68,998 87,241 98,384 79,436 115,798 108,729 -16.59%
PBT -5,496 -13,727 -3,067 -7,384 -18,012 3,582 5,513 -
Tax -923 378 885 950 1,545 -841 2,442 -
NP -6,419 -13,349 -2,182 -6,434 -16,467 2,741 7,955 -
-
NP to SH -6,419 -13,348 -2,182 -6,434 -16,467 1,906 6,386 -
-
Tax Rate - - - - - 23.48% -44.30% -
Total Cost 43,003 82,347 89,423 104,818 95,903 113,057 100,774 -13.22%
-
Net Worth 39,709 47,460 58,526 65,476 72,398 90,450 79,366 -10.89%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 983 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 39,709 47,460 58,526 65,476 72,398 90,450 79,366 -10.89%
NOSH 49,024 49,437 49,181 49,230 39,346 40,200 39,683 3.58%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -17.55% -19.35% -2.50% -6.54% -20.73% 2.37% 7.32% -
ROE -16.16% -28.12% -3.73% -9.83% -22.74% 2.11% 8.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 74.62 139.56 177.38 199.84 201.89 288.05 273.99 -19.48%
EPS -13.09 -27.00 -4.44 -13.07 -41.85 4.74 16.09 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.96 1.19 1.33 1.84 2.25 2.00 -13.97%
Adjusted Per Share Value based on latest NOSH - 49,230
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 66.96 126.28 159.67 180.06 145.38 211.93 199.00 -16.59%
EPS -11.75 -24.43 -3.99 -11.78 -30.14 3.49 11.69 -
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 0.7268 0.8686 1.0712 1.1984 1.325 1.6554 1.4526 -10.89%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.41 0.58 0.85 0.77 1.23 1.24 2.40 -
P/RPS 0.55 0.42 0.48 0.39 0.61 0.43 0.88 -7.53%
P/EPS -3.13 -2.15 -19.16 -5.89 -2.94 26.15 14.91 -
EY -31.94 -46.55 -5.22 -16.97 -34.03 3.82 6.71 -
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.71 0.58 0.67 0.55 1.20 -13.28%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date - 26/08/05 24/08/04 27/08/03 29/08/02 28/08/01 30/08/00 -
Price 0.00 0.54 0.86 0.81 1.26 1.26 2.30 -
P/RPS 0.00 0.39 0.48 0.41 0.62 0.44 0.84 -
P/EPS 0.00 -2.00 -19.38 -6.20 -3.01 26.58 14.29 -
EY 0.00 -50.00 -5.16 -16.13 -33.21 3.76 7.00 -
DY 0.00 0.00 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.72 0.61 0.68 0.56 1.15 -

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