[MFLOUR] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -7.2%
YoY- -441.64%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 735,992 649,483 633,364 625,960 599,008 605,255 596,000 15.08%
PBT 18,636 -5,289 -5,325 -5,142 -2,668 8,634 9,578 55.79%
Tax -7,600 -406 2,570 3,058 724 -4,265 -5,130 29.92%
NP 11,036 -5,695 -2,754 -2,084 -1,944 4,369 4,448 83.17%
-
NP to SH 8,352 -5,695 -2,754 -2,084 -1,944 4,369 4,448 52.14%
-
Tax Rate 40.78% - - - - 49.40% 53.56% -
Total Cost 724,956 655,178 636,118 628,044 600,952 600,886 591,552 14.50%
-
Net Worth 289,255 290,473 262,554 275,625 280,706 283,043 278,980 2.43%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 8,882 - - - 8,398 - -
Div Payout % - 0.00% - - - 192.24% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 289,255 290,473 262,554 275,625 280,706 283,043 278,980 2.43%
NOSH 95,779 88,829 86,083 84,032 83,793 83,989 84,030 9.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.50% -0.88% -0.43% -0.33% -0.32% 0.72% 0.75% -
ROE 2.89% -1.96% -1.05% -0.76% -0.69% 1.54% 1.59% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 768.42 731.15 735.76 744.90 714.87 720.63 709.27 5.48%
EPS 8.72 -6.41 -3.20 -2.48 -2.32 5.20 5.29 39.50%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.02 3.27 3.05 3.28 3.35 3.37 3.32 -6.11%
Adjusted Per Share Value based on latest NOSH - 84,242
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 59.39 52.41 51.11 50.52 48.34 48.84 48.10 15.07%
EPS 0.67 -0.46 -0.22 -0.17 -0.16 0.35 0.36 51.24%
DPS 0.00 0.72 0.00 0.00 0.00 0.68 0.00 -
NAPS 0.2334 0.2344 0.2119 0.2224 0.2265 0.2284 0.2251 2.44%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.75 0.79 0.82 0.88 0.94 0.93 0.90 -
P/RPS 0.10 0.11 0.11 0.12 0.13 0.13 0.13 -16.03%
P/EPS 8.60 -12.32 -25.62 -35.48 -40.52 17.88 17.00 -36.48%
EY 11.63 -8.12 -3.90 -2.82 -2.47 5.59 5.88 57.50%
DY 0.00 12.66 0.00 0.00 0.00 10.75 0.00 -
P/NAPS 0.25 0.24 0.27 0.27 0.28 0.28 0.27 -4.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 29/03/05 23/11/04 25/08/04 28/05/04 05/03/04 21/11/03 -
Price 0.76 0.75 0.80 0.83 0.90 0.95 0.93 -
P/RPS 0.10 0.10 0.11 0.11 0.13 0.13 0.13 -16.03%
P/EPS 8.72 -11.70 -25.00 -33.47 -38.79 18.26 17.57 -37.28%
EY 11.47 -8.55 -4.00 -2.99 -2.58 5.48 5.69 59.50%
DY 0.00 13.33 0.00 0.00 0.00 10.53 0.00 -
P/NAPS 0.25 0.23 0.26 0.25 0.27 0.28 0.28 -7.27%

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