[MFLOUR] QoQ 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- -84.17%
YoY- -133.78%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 178,367 183,998 174,460 162,043 163,228 149,752 158,255 8.31%
PBT 6,655 4,659 -1,295 -1,423 -1,904 -667 1,450 176.43%
Tax -1,557 -1,900 -2,334 399 1,348 181 -417 140.87%
NP 5,098 2,759 -3,629 -1,024 -556 -486 1,033 190.14%
-
NP to SH 3,831 2,088 -3,629 -1,024 -556 -486 1,033 139.78%
-
Tax Rate 23.40% 40.78% - - - - 28.76% -
Total Cost 173,269 181,239 178,089 163,067 163,784 150,238 157,222 6.69%
-
Net Worth 293,071 289,255 266,752 262,453 276,315 280,706 251,666 10.69%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 8,891 - - - - -
Div Payout % - - 0.00% - - - - -
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 293,071 289,255 266,752 262,453 276,315 280,706 251,666 10.69%
NOSH 95,775 95,779 88,917 86,050 84,242 83,793 83,888 9.24%
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 2.86% 1.50% -2.08% -0.63% -0.34% -0.32% 0.65% -
ROE 1.31% 0.72% -1.36% -0.39% -0.20% -0.17% 0.41% -
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 186.24 192.11 196.20 188.31 193.76 178.72 188.65 -0.85%
EPS 4.00 2.18 -4.01 -1.19 -0.66 -0.58 1.23 119.65%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.02 3.00 3.05 3.28 3.35 3.00 1.33%
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 14.39 14.85 14.08 13.08 13.17 12.09 12.77 8.29%
EPS 0.31 0.17 -0.29 -0.08 -0.04 -0.04 0.08 146.91%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.00 -
NAPS 0.2365 0.2334 0.2153 0.2118 0.223 0.2265 0.2031 10.69%
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 0.38 0.39 0.40 0.44 0.45 0.53 0.49 -15.60%
P/EPS 17.75 34.40 -19.36 -68.91 -133.33 -162.07 75.52 -61.94%
EY 5.63 2.91 -5.17 -1.45 -0.75 -0.62 1.32 163.23%
DY 0.00 0.00 12.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.26 0.27 0.27 0.28 0.31 -18.05%
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 0.38 0.40 0.38 0.42 0.43 0.50 0.50 -16.73%
P/EPS 17.75 34.86 -18.38 -67.23 -125.76 -155.17 77.15 -62.48%
EY 5.63 2.87 -5.44 -1.49 -0.80 -0.64 1.30 165.92%
DY 0.00 0.00 13.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.25 0.26 0.25 0.27 0.32 -19.77%

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