[MFLOUR] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -86.25%
YoY- 211.31%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 149,752 605,255 447,000 288,250 141,124 565,228 425,269 -50.10%
PBT -667 8,634 7,184 3,257 4,812 18,664 6,265 -
Tax 181 -4,265 -3,848 -2,952 -2,594 -8,651 -5,131 -
NP -486 4,369 3,336 305 2,218 10,013 1,134 -
-
NP to SH -486 4,369 3,336 305 2,218 10,013 1,134 -
-
Tax Rate - 49.40% 53.56% 90.64% 53.91% 46.35% 81.90% -
Total Cost 150,238 600,886 443,664 287,945 138,906 555,215 424,135 -49.90%
-
Net Worth 280,706 283,043 278,980 287,208 293,212 289,820 281,399 -0.16%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 8,398 - - - 8,400 - -
Div Payout % - 192.24% - - - 83.90% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 280,706 283,043 278,980 287,208 293,212 289,820 281,399 -0.16%
NOSH 83,793 83,989 84,030 84,722 84,015 84,005 83,999 -0.16%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -0.32% 0.72% 0.75% 0.11% 1.57% 1.77% 0.27% -
ROE -0.17% 1.54% 1.20% 0.11% 0.76% 3.45% 0.40% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 178.72 720.63 531.95 340.23 167.97 672.84 506.27 -50.01%
EPS -0.58 5.20 3.97 0.36 2.64 11.92 1.35 -
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.35 3.37 3.32 3.39 3.49 3.45 3.35 0.00%
Adjusted Per Share Value based on latest NOSH - 83,903
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.09 48.84 36.07 23.26 11.39 45.61 34.32 -50.08%
EPS -0.04 0.35 0.27 0.02 0.18 0.81 0.09 -
DPS 0.00 0.68 0.00 0.00 0.00 0.68 0.00 -
NAPS 0.2265 0.2284 0.2251 0.2318 0.2366 0.2339 0.2271 -0.17%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.94 0.93 0.90 0.89 0.85 0.87 0.87 -
P/RPS 0.53 0.13 0.17 0.26 0.51 0.13 0.17 113.26%
P/EPS -162.07 17.88 22.67 247.22 32.20 7.30 64.44 -
EY -0.62 5.59 4.41 0.40 3.11 13.70 1.55 -
DY 0.00 10.75 0.00 0.00 0.00 11.49 0.00 -
P/NAPS 0.28 0.28 0.27 0.26 0.24 0.25 0.26 5.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 05/03/04 21/11/03 25/08/03 23/05/03 28/02/03 29/11/02 -
Price 0.90 0.95 0.93 0.95 0.87 0.89 0.89 -
P/RPS 0.50 0.13 0.17 0.28 0.52 0.13 0.18 97.48%
P/EPS -155.17 18.26 23.43 263.89 32.95 7.47 65.93 -
EY -0.64 5.48 4.27 0.38 3.03 13.39 1.52 -
DY 0.00 10.53 0.00 0.00 0.00 11.24 0.00 -
P/NAPS 0.27 0.28 0.28 0.28 0.25 0.26 0.27 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