[MASTER] YoY TTM 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- 16.96%
YoY- -272.82%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 60,281 83,458 98,579 80,974 105,168 114,956 27,441 -0.83%
PBT -15,443 -4,748 -5,469 -15,442 -2,265 6,799 883 -
Tax 359 885 741 1,767 -568 1,866 237 -0.44%
NP -15,084 -3,863 -4,728 -13,675 -2,833 8,665 1,120 -
-
NP to SH -15,082 -3,863 -4,728 -13,675 -3,668 7,096 1,120 -
-
Tax Rate - - - - - -27.45% -26.84% -
Total Cost 75,365 87,321 103,307 94,649 108,001 106,291 26,321 -1.11%
-
Net Worth 45,093 57,876 66,529 71,596 85,126 85,134 78,944 0.59%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 983 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 45,093 57,876 66,529 71,596 85,126 85,134 78,944 0.59%
NOSH 49,553 49,047 49,281 39,338 39,410 39,782 38,888 -0.25%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -25.02% -4.63% -4.80% -16.89% -2.69% 7.54% 4.08% -
ROE -33.45% -6.67% -7.11% -19.10% -4.31% 8.34% 1.42% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 121.65 170.16 200.03 205.84 266.85 288.96 70.56 -0.57%
EPS -30.44 -7.88 -9.59 -34.76 -9.31 17.84 2.88 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 1.18 1.35 1.82 2.16 2.14 2.03 0.85%
Adjusted Per Share Value based on latest NOSH - 39,338
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 110.33 152.75 180.42 148.20 192.48 210.39 50.22 -0.83%
EPS -27.60 -7.07 -8.65 -25.03 -6.71 12.99 2.05 -
DPS 0.00 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8253 1.0593 1.2176 1.3104 1.558 1.5581 1.4448 0.59%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.48 0.94 0.72 1.15 1.20 2.08 0.00 -
P/RPS 0.39 0.55 0.36 0.56 0.45 0.72 0.00 -100.00%
P/EPS -1.58 -11.93 -7.50 -3.31 -12.89 11.66 0.00 -100.00%
EY -63.41 -8.38 -13.32 -30.23 -7.76 8.58 0.00 -100.00%
DY 0.00 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.80 0.53 0.63 0.56 0.97 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 25/11/04 19/11/03 29/11/02 27/11/01 30/11/00 - -
Price 0.45 1.00 0.75 0.89 1.37 1.83 0.00 -
P/RPS 0.37 0.59 0.37 0.43 0.51 0.63 0.00 -100.00%
P/EPS -1.48 -12.70 -7.82 -2.56 -14.72 10.26 0.00 -100.00%
EY -67.64 -7.88 -12.79 -39.06 -6.79 9.75 0.00 -100.00%
DY 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.85 0.56 0.49 0.63 0.86 0.00 -100.00%

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