[MFLOUR] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -144.5%
YoY- -121.91%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 649,483 633,364 625,960 599,008 605,255 596,000 576,500 8.23%
PBT -5,289 -5,325 -5,142 -2,668 8,634 9,578 6,514 -
Tax -406 2,570 3,058 724 -4,265 -5,130 -5,904 -83.07%
NP -5,695 -2,754 -2,084 -1,944 4,369 4,448 610 -
-
NP to SH -5,695 -2,754 -2,084 -1,944 4,369 4,448 610 -
-
Tax Rate - - - - 49.40% 53.56% 90.64% -
Total Cost 655,178 636,118 628,044 600,952 600,886 591,552 575,890 8.93%
-
Net Worth 290,473 262,554 275,625 280,706 283,043 278,980 287,208 0.75%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,882 - - - 8,398 - - -
Div Payout % 0.00% - - - 192.24% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 290,473 262,554 275,625 280,706 283,043 278,980 287,208 0.75%
NOSH 88,829 86,083 84,032 83,793 83,989 84,030 84,722 3.19%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.88% -0.43% -0.33% -0.32% 0.72% 0.75% 0.11% -
ROE -1.96% -1.05% -0.76% -0.69% 1.54% 1.59% 0.21% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 731.15 735.76 744.90 714.87 720.63 709.27 680.46 4.88%
EPS -6.41 -3.20 -2.48 -2.32 5.20 5.29 0.72 -
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.27 3.05 3.28 3.35 3.37 3.32 3.39 -2.36%
Adjusted Per Share Value based on latest NOSH - 83,793
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 52.41 51.11 50.52 48.34 48.84 48.10 46.52 8.23%
EPS -0.46 -0.22 -0.17 -0.16 0.35 0.36 0.05 -
DPS 0.72 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.2344 0.2119 0.2224 0.2265 0.2284 0.2251 0.2318 0.74%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.79 0.82 0.88 0.94 0.93 0.90 0.89 -
P/RPS 0.11 0.11 0.12 0.13 0.13 0.13 0.13 -10.49%
P/EPS -12.32 -25.62 -35.48 -40.52 17.88 17.00 123.61 -
EY -8.12 -3.90 -2.82 -2.47 5.59 5.88 0.81 -
DY 12.66 0.00 0.00 0.00 10.75 0.00 0.00 -
P/NAPS 0.24 0.27 0.27 0.28 0.28 0.27 0.26 -5.17%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 29/03/05 23/11/04 25/08/04 28/05/04 05/03/04 21/11/03 25/08/03 -
Price 0.75 0.80 0.83 0.90 0.95 0.93 0.95 -
P/RPS 0.10 0.11 0.11 0.13 0.13 0.13 0.14 -20.01%
P/EPS -11.70 -25.00 -33.47 -38.79 18.26 17.57 131.94 -
EY -8.55 -4.00 -2.99 -2.58 5.48 5.69 0.76 -
DY 13.33 0.00 0.00 0.00 10.53 0.00 0.00 -
P/NAPS 0.23 0.26 0.25 0.27 0.28 0.28 0.28 -12.23%

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