[MTDACPI] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 59.13%
YoY- 168.45%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 341,360 330,819 307,013 334,290 269,960 270,003 224,017 32.52%
PBT -3,364 -95,068 8,329 12,210 7,468 28,957 -5,946 -31.66%
Tax -1,684 -5,173 -2,214 -1,830 -1,656 -13,884 -1,642 1.70%
NP -5,048 -100,241 6,114 10,380 5,812 15,073 -7,589 -23.85%
-
NP to SH -8,472 -100,794 5,117 9,376 5,892 8,523 -7,716 6.44%
-
Tax Rate - - 26.58% 14.99% 22.17% 47.95% - -
Total Cost 346,408 431,060 300,898 323,910 264,148 254,930 231,606 30.88%
-
Net Worth 135,113 70,288 167,636 175,511 174,918 173,245 161,390 -11.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 4,618 - - - -
Div Payout % - - - 49.26% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 135,113 70,288 167,636 175,511 174,918 173,245 161,390 -11.20%
NOSH 365,172 234,295 220,574 230,935 230,156 230,994 230,557 35.99%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.48% -30.30% 1.99% 3.11% 2.15% 5.58% -3.39% -
ROE -6.27% -143.40% 3.05% 5.34% 3.37% 4.92% -4.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 93.48 141.20 139.19 144.75 117.29 116.89 97.16 -2.54%
EPS -2.32 -43.02 2.32 4.06 2.56 6.45 -3.35 -21.77%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.37 0.30 0.76 0.76 0.76 0.75 0.70 -34.70%
Adjusted Per Share Value based on latest NOSH - 231,223
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 147.37 142.82 132.54 144.32 116.55 116.57 96.71 32.52%
EPS -3.66 -43.51 2.21 4.05 2.54 3.68 -3.33 6.52%
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 0.5833 0.3034 0.7237 0.7577 0.7552 0.7479 0.6968 -11.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.385 0.45 0.45 0.46 0.515 0.30 0.30 -
P/RPS 0.41 0.32 0.32 0.32 0.44 0.26 0.31 20.55%
P/EPS -16.59 -1.05 19.40 11.33 20.12 8.13 -8.96 50.95%
EY -6.03 -95.60 5.16 8.83 4.97 12.30 -11.16 -33.73%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 1.04 1.50 0.59 0.61 0.68 0.40 0.43 80.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 27/02/14 28/11/13 30/08/13 28/05/13 28/02/13 -
Price 0.39 0.50 0.485 0.515 0.42 0.35 0.25 -
P/RPS 0.42 0.35 0.35 0.36 0.36 0.30 0.26 37.79%
P/EPS -16.81 -1.16 20.91 12.68 16.41 9.49 -7.47 71.97%
EY -5.95 -86.04 4.78 7.88 6.10 10.54 -13.39 -41.85%
DY 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
P/NAPS 1.05 1.67 0.64 0.68 0.55 0.47 0.36 104.53%

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