[MTDACPI] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 50.28%
YoY- 32.83%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 269,960 270,003 224,017 231,264 184,336 325,693 326,653 -11.94%
PBT 7,468 28,957 -5,946 -12,912 -26,640 -25,923 -12,613 -
Tax -1,656 -13,884 -1,642 -606 -732 -3,830 -1,894 -8.57%
NP 5,812 15,073 -7,589 -13,518 -27,372 -29,753 -14,508 -
-
NP to SH 5,892 8,523 -7,716 -13,698 -27,552 -31,797 -14,933 -
-
Tax Rate 22.17% 47.95% - - - - - -
Total Cost 264,148 254,930 231,606 244,782 211,708 355,446 341,161 -15.69%
-
Net Worth 174,918 173,245 161,390 161,969 161,798 166,377 184,742 -3.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 4,627 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 174,918 173,245 161,390 161,969 161,798 166,377 184,742 -3.58%
NOSH 230,156 230,994 230,557 231,385 231,140 231,079 230,927 -0.22%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.15% 5.58% -3.39% -5.85% -14.85% -9.14% -4.44% -
ROE 3.37% 4.92% -4.78% -8.46% -17.03% -19.11% -8.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 117.29 116.89 97.16 99.95 79.75 140.94 141.45 -11.74%
EPS 2.56 6.45 -3.35 -5.92 -11.92 -13.76 -6.47 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.70 0.70 0.70 0.72 0.80 -3.36%
Adjusted Per Share Value based on latest NOSH - 195,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 116.55 116.57 96.71 99.84 79.58 140.61 141.02 -11.94%
EPS 2.54 3.68 -3.33 -5.91 -11.89 -13.73 -6.45 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.7552 0.7479 0.6968 0.6993 0.6985 0.7183 0.7976 -3.57%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.515 0.30 0.30 0.36 0.37 0.43 0.42 -
P/RPS 0.44 0.26 0.31 0.36 0.46 0.31 0.30 29.11%
P/EPS 20.12 8.13 -8.96 -6.08 -3.10 -3.12 -6.49 -
EY 4.97 12.30 -11.16 -16.44 -32.22 -32.00 -15.40 -
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.68 0.40 0.43 0.51 0.53 0.60 0.53 18.09%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 28/02/13 21/11/12 29/08/12 25/05/12 24/02/12 -
Price 0.42 0.35 0.25 0.32 0.35 0.38 0.44 -
P/RPS 0.36 0.30 0.26 0.32 0.44 0.27 0.31 10.49%
P/EPS 16.41 9.49 -7.47 -5.41 -2.94 -2.76 -6.80 -
EY 6.10 10.54 -13.39 -18.50 -34.06 -36.21 -14.70 -
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.36 0.46 0.50 0.53 0.55 0.00%

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