[MFLOUR] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 629.18%
YoY- 194.18%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 625,960 599,008 605,255 596,000 576,500 564,496 565,228 7.04%
PBT -5,142 -2,668 8,634 9,578 6,514 19,248 18,664 -
Tax 3,058 724 -4,265 -5,130 -5,904 -10,376 -8,651 -
NP -2,084 -1,944 4,369 4,448 610 8,872 10,013 -
-
NP to SH -2,084 -1,944 4,369 4,448 610 8,872 10,013 -
-
Tax Rate - - 49.40% 53.56% 90.64% 53.91% 46.35% -
Total Cost 628,044 600,952 600,886 591,552 575,890 555,624 555,215 8.57%
-
Net Worth 275,625 280,706 283,043 278,980 287,208 293,212 289,820 -3.29%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 8,398 - - - 8,400 -
Div Payout % - - 192.24% - - - 83.90% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 275,625 280,706 283,043 278,980 287,208 293,212 289,820 -3.29%
NOSH 84,032 83,793 83,989 84,030 84,722 84,015 84,005 0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -0.33% -0.32% 0.72% 0.75% 0.11% 1.57% 1.77% -
ROE -0.76% -0.69% 1.54% 1.59% 0.21% 3.03% 3.45% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 744.90 714.87 720.63 709.27 680.46 671.90 672.84 7.02%
EPS -2.48 -2.32 5.20 5.29 0.72 10.56 11.92 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 3.28 3.35 3.37 3.32 3.39 3.49 3.45 -3.31%
Adjusted Per Share Value based on latest NOSH - 83,961
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 50.52 48.34 48.84 48.10 46.52 45.55 45.61 7.06%
EPS -0.17 -0.16 0.35 0.36 0.05 0.72 0.81 -
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.68 -
NAPS 0.2224 0.2265 0.2284 0.2251 0.2318 0.2366 0.2339 -3.30%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.88 0.94 0.93 0.90 0.89 0.85 0.87 -
P/RPS 0.12 0.13 0.13 0.13 0.13 0.13 0.13 -5.20%
P/EPS -35.48 -40.52 17.88 17.00 123.61 8.05 7.30 -
EY -2.82 -2.47 5.59 5.88 0.81 12.42 13.70 -
DY 0.00 0.00 10.75 0.00 0.00 0.00 11.49 -
P/NAPS 0.27 0.28 0.28 0.27 0.26 0.24 0.25 5.26%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 05/03/04 21/11/03 25/08/03 23/05/03 28/02/03 -
Price 0.83 0.90 0.95 0.93 0.95 0.87 0.89 -
P/RPS 0.11 0.13 0.13 0.13 0.14 0.13 0.13 -10.54%
P/EPS -33.47 -38.79 18.26 17.57 131.94 8.24 7.47 -
EY -2.99 -2.58 5.48 5.69 0.76 12.14 13.39 -
DY 0.00 0.00 10.53 0.00 0.00 0.00 11.24 -
P/NAPS 0.25 0.27 0.28 0.28 0.28 0.25 0.26 -2.58%

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