[MFLOUR] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 782.98%
YoY- -30.59%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 447,000 288,250 141,124 565,228 425,269 279,985 142,508 114.12%
PBT 7,184 3,257 4,812 18,664 6,265 3,013 4,417 38.26%
Tax -3,848 -2,952 -2,594 -8,651 -5,131 -3,013 -2,285 41.50%
NP 3,336 305 2,218 10,013 1,134 0 2,132 34.74%
-
NP to SH 3,336 305 2,218 10,013 1,134 -274 2,132 34.74%
-
Tax Rate 53.56% 90.64% 53.91% 46.35% 81.90% 100.00% 51.73% -
Total Cost 443,664 287,945 138,906 555,215 424,135 279,985 140,376 115.21%
-
Net Worth 278,980 287,208 293,212 289,820 281,399 284,793 290,422 -2.64%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 8,400 - - - -
Div Payout % - - - 83.90% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 278,980 287,208 293,212 289,820 281,399 284,793 290,422 -2.64%
NOSH 84,030 84,722 84,015 84,005 83,999 83,030 83,937 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.75% 0.11% 1.57% 1.77% 0.27% 0.00% 1.50% -
ROE 1.20% 0.11% 0.76% 3.45% 0.40% -0.10% 0.73% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 531.95 340.23 167.97 672.84 506.27 337.21 169.78 113.97%
EPS 3.97 0.36 2.64 11.92 1.35 -0.33 2.54 34.64%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.32 3.39 3.49 3.45 3.35 3.43 3.46 -2.71%
Adjusted Per Share Value based on latest NOSH - 84,006
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 36.07 23.26 11.39 45.61 34.32 22.59 11.50 114.12%
EPS 0.27 0.02 0.18 0.81 0.09 -0.02 0.17 36.08%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.2251 0.2318 0.2366 0.2339 0.2271 0.2298 0.2344 -2.66%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.90 0.89 0.85 0.87 0.87 0.98 1.01 -
P/RPS 0.17 0.26 0.51 0.13 0.17 0.29 0.59 -56.34%
P/EPS 22.67 247.22 32.20 7.30 64.44 -296.97 39.76 -31.21%
EY 4.41 0.40 3.11 13.70 1.55 -0.34 2.51 45.55%
DY 0.00 0.00 0.00 11.49 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.24 0.25 0.26 0.29 0.29 -4.64%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 23/05/03 28/02/03 29/11/02 30/08/02 21/05/02 -
Price 0.93 0.95 0.87 0.89 0.89 0.95 1.03 -
P/RPS 0.17 0.28 0.52 0.13 0.18 0.28 0.61 -57.30%
P/EPS 23.43 263.89 32.95 7.47 65.93 -287.88 40.55 -30.60%
EY 4.27 0.38 3.03 13.39 1.52 -0.35 2.47 43.99%
DY 0.00 0.00 0.00 11.24 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.25 0.26 0.27 0.28 0.30 -4.49%

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