[MFLOUR] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -98.27%
YoY- -161.93%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 362,365 183,998 649,483 475,023 312,980 149,752 605,255 -28.98%
PBT 11,314 4,659 -5,289 -3,994 -2,571 -667 8,634 19.76%
Tax -3,457 -1,900 -406 1,928 1,529 181 -4,265 -13.07%
NP 7,857 2,759 -5,695 -2,066 -1,042 -486 4,369 47.93%
-
NP to SH 5,919 2,088 -5,695 -2,066 -1,042 -486 4,369 22.45%
-
Tax Rate 30.56% 40.78% - - - - 49.40% -
Total Cost 354,508 181,239 655,178 477,089 314,022 150,238 600,886 -29.67%
-
Net Worth 293,076 289,255 290,473 262,554 275,625 280,706 283,043 2.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 8,882 - - - 8,398 -
Div Payout % - - 0.00% - - - 192.24% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 293,076 289,255 290,473 262,554 275,625 280,706 283,043 2.35%
NOSH 95,776 95,779 88,829 86,083 84,032 83,793 83,989 9.15%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.17% 1.50% -0.88% -0.43% -0.33% -0.32% 0.72% -
ROE 2.02% 0.72% -1.96% -0.79% -0.38% -0.17% 1.54% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 378.34 192.11 731.15 551.82 372.45 178.72 720.63 -34.94%
EPS 6.18 2.18 -6.41 -2.40 -1.24 -0.58 5.20 12.21%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 3.06 3.02 3.27 3.05 3.28 3.35 3.37 -6.23%
Adjusted Per Share Value based on latest NOSH - 86,050
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.24 14.85 52.41 38.33 25.26 12.09 48.84 -28.98%
EPS 0.48 0.17 -0.46 -0.17 -0.08 -0.04 0.35 23.46%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.68 -
NAPS 0.2365 0.2334 0.2344 0.2119 0.2224 0.2265 0.2284 2.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.71 0.75 0.79 0.82 0.88 0.94 0.93 -
P/RPS 0.19 0.39 0.11 0.15 0.24 0.53 0.13 28.81%
P/EPS 11.49 34.40 -12.32 -34.17 -70.97 -162.07 17.88 -25.55%
EY 8.70 2.91 -8.12 -2.93 -1.41 -0.62 5.59 34.33%
DY 0.00 0.00 12.66 0.00 0.00 0.00 10.75 -
P/NAPS 0.23 0.25 0.24 0.27 0.27 0.28 0.28 -12.30%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 30/05/05 29/03/05 23/11/04 25/08/04 28/05/04 05/03/04 -
Price 0.71 0.76 0.75 0.80 0.83 0.90 0.95 -
P/RPS 0.19 0.40 0.10 0.14 0.22 0.50 0.13 28.81%
P/EPS 11.49 34.86 -11.70 -33.33 -66.94 -155.17 18.26 -26.58%
EY 8.70 2.87 -8.55 -3.00 -1.49 -0.64 5.48 36.12%
DY 0.00 0.00 13.33 0.00 0.00 0.00 10.53 -
P/NAPS 0.23 0.25 0.23 0.26 0.25 0.27 0.28 -12.30%

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