[MTDACPI] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 29.76%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 69,142 82,058 75,269 80,830 79,877 74,884 83,389 -11.73%
PBT -36,588 3,350 5,280 7,307 6,424 6,898 7,441 -
Tax -3,376 -900 -1,041 -910 -1,494 -913 -1,362 83.05%
NP -39,964 2,450 4,239 6,397 4,930 5,985 6,079 -
-
NP to SH -39,964 2,450 4,239 6,397 4,930 5,985 6,079 -
-
Tax Rate - 26.87% 19.72% 12.45% 23.26% 13.24% 18.30% -
Total Cost 109,106 79,608 71,030 74,433 74,947 68,899 77,310 25.79%
-
Net Worth 375,066 411,864 413,302 409,249 406,857 402,096 404,379 -4.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,972 - 2,648 - 7,962 - -
Div Payout % - 162.16% - 41.41% - 133.04% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 375,066 411,864 413,302 409,249 406,857 402,096 404,379 -4.88%
NOSH 132,532 132,432 132,468 132,443 132,526 132,705 133,019 -0.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -57.80% 2.99% 5.63% 7.91% 6.17% 7.99% 7.29% -
ROE -10.66% 0.59% 1.03% 1.56% 1.21% 1.49% 1.50% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 52.17 61.96 56.82 61.03 60.27 56.43 62.69 -11.51%
EPS -30.10 1.85 3.20 4.83 3.72 4.51 4.57 -
DPS 0.00 3.00 0.00 2.00 0.00 6.00 0.00 -
NAPS 2.83 3.11 3.12 3.09 3.07 3.03 3.04 -4.65%
Adjusted Per Share Value based on latest NOSH - 132,443
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.85 35.43 32.50 34.90 34.48 32.33 36.00 -11.73%
EPS -17.25 1.06 1.83 2.76 2.13 2.58 2.62 -
DPS 0.00 1.72 0.00 1.14 0.00 3.44 0.00 -
NAPS 1.6192 1.7781 1.7843 1.7668 1.7565 1.7359 1.7458 -4.89%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.73 3.16 3.20 2.95 2.83 3.30 3.00 -
P/RPS 5.23 5.10 5.63 4.83 4.70 5.85 4.79 6.02%
P/EPS -9.05 170.81 100.00 61.08 76.08 73.17 65.65 -
EY -11.05 0.59 1.00 1.64 1.31 1.37 1.52 -
DY 0.00 0.95 0.00 0.68 0.00 1.82 0.00 -
P/NAPS 0.96 1.02 1.03 0.95 0.92 1.09 0.99 -2.02%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 18/02/04 21/11/03 19/08/03 30/05/03 24/02/03 03/12/02 -
Price 1.99 2.79 3.20 3.06 2.94 3.04 2.84 -
P/RPS 3.81 4.50 5.63 5.01 4.88 5.39 4.53 -10.88%
P/EPS -6.60 150.81 100.00 63.35 79.03 67.41 62.14 -
EY -15.15 0.66 1.00 1.58 1.27 1.48 1.61 -
DY 0.00 1.08 0.00 0.65 0.00 1.97 0.00 -
P/NAPS 0.70 0.90 1.03 0.99 0.96 1.00 0.93 -17.24%

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