[MTDACPI] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 92.11%
YoY- -133.17%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 345,768 257,434 159,560 69,058 307,299 238,157 156,099 69.84%
PBT -35,386 -6,730 -4,284 -2,524 -20,651 15,937 12,587 -
Tax 1,385 -2,221 -80 402 -6,227 -2,851 -1,951 -
NP -34,001 -8,951 -4,364 -2,122 -26,878 13,086 10,636 -
-
NP to SH -34,001 -8,951 -4,364 -2,122 -26,878 13,086 10,636 -
-
Tax Rate - - - - - 17.89% 15.50% -
Total Cost 379,769 266,385 163,924 71,180 334,177 225,071 145,463 89.49%
-
Net Worth 341,726 354,822 368,337 367,371 370,171 412,334 413,254 -11.89%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 5,339 5,295 - - 6,633 6,629 2,649 59.49%
Div Payout % 0.00% 0.00% - - 0.00% 50.66% 24.91% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 341,726 354,822 368,337 367,371 370,171 412,334 413,254 -11.89%
NOSH 133,486 132,396 133,455 132,624 132,677 132,583 132,453 0.51%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -9.83% -3.48% -2.74% -3.07% -8.75% 5.49% 6.81% -
ROE -9.95% -2.52% -1.18% -0.58% -7.26% 3.17% 2.57% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 259.03 194.44 119.56 52.07 231.61 179.63 117.85 68.96%
EPS -25.59 -6.76 -3.27 -1.60 -20.20 9.87 8.03 -
DPS 4.00 4.00 0.00 0.00 5.00 5.00 2.00 58.67%
NAPS 2.56 2.68 2.76 2.77 2.79 3.11 3.12 -12.34%
Adjusted Per Share Value based on latest NOSH - 132,624
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 149.27 111.14 68.89 29.81 132.67 102.82 67.39 69.84%
EPS -14.68 -3.86 -1.88 -0.92 -11.60 5.65 4.59 -
DPS 2.31 2.29 0.00 0.00 2.86 2.86 1.14 60.06%
NAPS 1.4753 1.5318 1.5902 1.586 1.5981 1.7801 1.7841 -11.89%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.03 1.17 1.37 1.70 2.73 3.16 3.20 -
P/RPS 0.40 0.60 1.15 3.26 1.18 1.76 2.72 -72.10%
P/EPS -4.04 -17.31 -41.90 -106.25 -13.48 32.02 39.85 -
EY -24.73 -5.78 -2.39 -0.94 -7.42 3.12 2.51 -
DY 3.88 3.42 0.00 0.00 1.83 1.58 0.62 239.21%
P/NAPS 0.40 0.44 0.50 0.61 0.98 1.02 1.03 -46.74%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 23/02/05 23/11/04 26/08/04 28/05/04 18/02/04 21/11/03 -
Price 0.80 1.15 1.17 1.50 1.99 2.79 3.20 -
P/RPS 0.31 0.59 0.98 2.88 0.86 1.55 2.72 -76.46%
P/EPS -3.14 -17.01 -35.78 -93.75 -9.82 28.27 39.85 -
EY -31.84 -5.88 -2.79 -1.07 -10.18 3.54 2.51 -
DY 5.00 3.48 0.00 0.00 2.51 1.79 0.62 301.63%
P/NAPS 0.31 0.43 0.42 0.54 0.71 0.90 1.03 -55.05%

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