[MFLOUR] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -14.4%
YoY- 70.94%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 183,998 174,460 162,043 163,228 149,752 158,255 158,750 10.33%
PBT 4,659 -1,295 -1,423 -1,904 -667 1,450 3,927 12.05%
Tax -1,900 -2,334 399 1,348 181 -417 -896 64.98%
NP 2,759 -3,629 -1,024 -556 -486 1,033 3,031 -6.07%
-
NP to SH 2,088 -3,629 -1,024 -556 -486 1,033 3,031 -21.98%
-
Tax Rate 40.78% - - - - 28.76% 22.82% -
Total Cost 181,239 178,089 163,067 163,784 150,238 157,222 155,719 10.63%
-
Net Worth 289,255 266,752 262,453 276,315 280,706 251,666 278,751 2.49%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 8,891 - - - - - -
Div Payout % - 0.00% - - - - - -
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 289,255 266,752 262,453 276,315 280,706 251,666 278,751 2.49%
NOSH 95,779 88,917 86,050 84,242 83,793 83,888 83,961 9.16%
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 1.50% -2.08% -0.63% -0.34% -0.32% 0.65% 1.91% -
ROE 0.72% -1.36% -0.39% -0.20% -0.17% 0.41% 1.09% -
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 192.11 196.20 188.31 193.76 178.72 188.65 189.08 1.06%
EPS 2.18 -4.01 -1.19 -0.66 -0.58 1.23 3.61 -28.53%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.00 3.05 3.28 3.35 3.00 3.32 -6.11%
Adjusted Per Share Value based on latest NOSH - 84,242
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.85 14.08 13.08 13.17 12.09 12.77 12.81 10.34%
EPS 0.17 -0.29 -0.08 -0.04 -0.04 0.08 0.24 -20.52%
DPS 0.00 0.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2334 0.2153 0.2118 0.223 0.2265 0.2031 0.225 2.47%
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 0.75 0.79 0.82 0.88 0.94 0.93 0.90 -
P/RPS 0.39 0.40 0.44 0.45 0.53 0.49 0.48 -12.91%
P/EPS 34.40 -19.36 -68.91 -133.33 -162.07 75.52 24.93 23.91%
EY 2.91 -5.17 -1.45 -0.75 -0.62 1.32 4.01 -19.22%
DY 0.00 12.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.27 0.27 0.28 0.31 0.27 -4.99%
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 29/03/05 23/11/04 25/08/04 28/05/04 05/03/04 21/11/03 -
Price 0.76 0.75 0.80 0.83 0.90 0.95 0.93 -
P/RPS 0.40 0.38 0.42 0.43 0.50 0.50 0.49 -12.64%
P/EPS 34.86 -18.38 -67.23 -125.76 -155.17 77.15 25.76 22.32%
EY 2.87 -5.44 -1.49 -0.80 -0.64 1.30 3.88 -18.19%
DY 0.00 13.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.26 0.25 0.27 0.32 0.28 -7.27%

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