[MFLOUR] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -112.85%
YoY- -103.32%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 141,124 565,228 425,269 279,985 142,508 558,948 412,256 -51.09%
PBT 4,812 18,664 6,265 3,013 4,417 25,489 19,054 -60.07%
Tax -2,594 -8,651 -5,131 -3,013 -2,285 -11,063 -7,528 -50.88%
NP 2,218 10,013 1,134 0 2,132 14,426 11,526 -66.70%
-
NP to SH 2,218 10,013 1,134 -274 2,132 14,426 11,526 -66.70%
-
Tax Rate 53.91% 46.35% 81.90% 100.00% 51.73% 43.40% 39.51% -
Total Cost 138,906 555,215 424,135 279,985 140,376 544,522 400,730 -50.68%
-
Net Worth 293,212 289,820 281,399 284,793 290,422 288,183 285,629 1.76%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 8,400 - - - 8,401 - -
Div Payout % - 83.90% - - - 58.24% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 293,212 289,820 281,399 284,793 290,422 288,183 285,629 1.76%
NOSH 84,015 84,005 83,999 83,030 83,937 84,018 84,008 0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.57% 1.77% 0.27% 0.00% 1.50% 2.58% 2.80% -
ROE 0.76% 3.45% 0.40% -0.10% 0.73% 5.01% 4.04% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 167.97 672.84 506.27 337.21 169.78 665.27 490.73 -51.09%
EPS 2.64 11.92 1.35 -0.33 2.54 17.17 13.72 -66.70%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.49 3.45 3.35 3.43 3.46 3.43 3.40 1.75%
Adjusted Per Share Value based on latest NOSH - 84,125
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 11.39 45.61 34.32 22.59 11.50 45.11 33.27 -51.09%
EPS 0.18 0.81 0.09 -0.02 0.17 1.16 0.93 -66.57%
DPS 0.00 0.68 0.00 0.00 0.00 0.68 0.00 -
NAPS 0.2366 0.2339 0.2271 0.2298 0.2344 0.2326 0.2305 1.75%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.85 0.87 0.87 0.98 1.01 0.93 0.84 -
P/RPS 0.51 0.13 0.17 0.29 0.59 0.14 0.17 108.14%
P/EPS 32.20 7.30 64.44 -296.97 39.76 5.42 6.12 202.81%
EY 3.11 13.70 1.55 -0.34 2.51 18.46 16.33 -66.93%
DY 0.00 11.49 0.00 0.00 0.00 10.75 0.00 -
P/NAPS 0.24 0.25 0.26 0.29 0.29 0.27 0.25 -2.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 28/02/03 29/11/02 30/08/02 21/05/02 22/02/02 29/11/01 -
Price 0.87 0.89 0.89 0.95 1.03 0.94 0.94 -
P/RPS 0.52 0.13 0.18 0.28 0.61 0.14 0.19 95.77%
P/EPS 32.95 7.47 65.93 -287.88 40.55 5.47 6.85 185.22%
EY 3.03 13.39 1.52 -0.35 2.47 18.27 14.60 -64.98%
DY 0.00 11.24 0.00 0.00 0.00 10.64 0.00 -
P/NAPS 0.25 0.26 0.27 0.28 0.30 0.27 0.28 -7.28%

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