[MFLOUR] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -75.02%
YoY- 4.03%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 158,255 158,750 147,126 141,124 139,959 145,284 137,477 9.80%
PBT 1,450 3,927 -1,555 4,812 12,399 3,252 -1,404 -
Tax -417 -896 -358 -2,594 -3,520 -1,844 1,404 -
NP 1,033 3,031 -1,913 2,218 8,879 1,408 0 -
-
NP to SH 1,033 3,031 -1,913 2,218 8,879 1,408 -2,406 -
-
Tax Rate 28.76% 22.82% - 53.91% 28.39% 56.70% - -
Total Cost 157,222 155,719 149,039 138,906 131,080 143,876 137,477 9.33%
-
Net Worth 251,666 278,751 284,432 293,212 252,019 280,761 288,551 -8.69%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 251,666 278,751 284,432 293,212 252,019 280,761 288,551 -8.69%
NOSH 83,888 83,961 83,903 84,015 84,006 83,809 84,125 -0.18%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.65% 1.91% -1.30% 1.57% 6.34% 0.97% 0.00% -
ROE 0.41% 1.09% -0.67% 0.76% 3.52% 0.50% -0.83% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 188.65 189.08 175.35 167.97 166.60 173.35 163.42 10.01%
EPS 1.23 3.61 -2.28 2.64 10.57 1.68 -2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.32 3.39 3.49 3.00 3.35 3.43 -8.52%
Adjusted Per Share Value based on latest NOSH - 84,015
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.77 12.81 11.87 11.39 11.29 11.72 11.09 9.83%
EPS 0.08 0.24 -0.15 0.18 0.72 0.11 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2031 0.225 0.2295 0.2366 0.2034 0.2266 0.2329 -8.70%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.93 0.90 0.89 0.85 0.87 0.87 0.98 -
P/RPS 0.49 0.48 0.51 0.51 0.52 0.50 0.60 -12.59%
P/EPS 75.52 24.93 -39.04 32.20 8.23 51.79 -34.27 -
EY 1.32 4.01 -2.56 3.11 12.15 1.93 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.26 0.24 0.29 0.26 0.29 4.53%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 05/03/04 21/11/03 25/08/03 23/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.95 0.93 0.95 0.87 0.89 0.89 0.95 -
P/RPS 0.50 0.49 0.54 0.52 0.53 0.51 0.58 -9.39%
P/EPS 77.15 25.76 -41.67 32.95 8.42 52.98 -33.22 -
EY 1.30 3.88 -2.40 3.03 11.88 1.89 -3.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.28 0.25 0.30 0.27 0.28 9.28%

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