[MFLOUR] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 513.87%
YoY- -90.16%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 288,250 141,124 565,228 425,269 279,985 142,508 558,948 -35.76%
PBT 3,257 4,812 18,664 6,265 3,013 4,417 25,489 -74.72%
Tax -2,952 -2,594 -8,651 -5,131 -3,013 -2,285 -11,063 -58.65%
NP 305 2,218 10,013 1,134 0 2,132 14,426 -92.40%
-
NP to SH 305 2,218 10,013 1,134 -274 2,132 14,426 -92.40%
-
Tax Rate 90.64% 53.91% 46.35% 81.90% 100.00% 51.73% 43.40% -
Total Cost 287,945 138,906 555,215 424,135 279,985 140,376 544,522 -34.68%
-
Net Worth 287,208 293,212 289,820 281,399 284,793 290,422 288,183 -0.22%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 8,400 - - - 8,401 -
Div Payout % - - 83.90% - - - 58.24% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 287,208 293,212 289,820 281,399 284,793 290,422 288,183 -0.22%
NOSH 84,722 84,015 84,005 83,999 83,030 83,937 84,018 0.55%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.11% 1.57% 1.77% 0.27% 0.00% 1.50% 2.58% -
ROE 0.11% 0.76% 3.45% 0.40% -0.10% 0.73% 5.01% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 340.23 167.97 672.84 506.27 337.21 169.78 665.27 -36.12%
EPS 0.36 2.64 11.92 1.35 -0.33 2.54 17.17 -92.44%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 3.39 3.49 3.45 3.35 3.43 3.46 3.43 -0.78%
Adjusted Per Share Value based on latest NOSH - 83,809
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 23.26 11.39 45.61 34.32 22.59 11.50 45.11 -35.77%
EPS 0.02 0.18 0.81 0.09 -0.02 0.17 1.16 -93.37%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.68 -
NAPS 0.2318 0.2366 0.2339 0.2271 0.2298 0.2344 0.2326 -0.23%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.89 0.85 0.87 0.87 0.98 1.01 0.93 -
P/RPS 0.26 0.51 0.13 0.17 0.29 0.59 0.14 51.25%
P/EPS 247.22 32.20 7.30 64.44 -296.97 39.76 5.42 1185.56%
EY 0.40 3.11 13.70 1.55 -0.34 2.51 18.46 -92.28%
DY 0.00 0.00 11.49 0.00 0.00 0.00 10.75 -
P/NAPS 0.26 0.24 0.25 0.26 0.29 0.29 0.27 -2.49%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 23/05/03 28/02/03 29/11/02 30/08/02 21/05/02 22/02/02 -
Price 0.95 0.87 0.89 0.89 0.95 1.03 0.94 -
P/RPS 0.28 0.52 0.13 0.18 0.28 0.61 0.14 58.94%
P/EPS 263.89 32.95 7.47 65.93 -287.88 40.55 5.47 1234.66%
EY 0.38 3.03 13.39 1.52 -0.35 2.47 18.27 -92.49%
DY 0.00 0.00 11.24 0.00 0.00 0.00 10.64 -
P/NAPS 0.28 0.25 0.26 0.27 0.28 0.30 0.27 2.46%

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