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

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 349.62%
YoY- -62.93%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD'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 131,119 108,108 104,303 177,640 144,724 153,383 144,965 -6.46%
PBT 14,651 8,278 2,359 34,551 7,040 49,454 95,887 -71.38%
Tax -14,260 -5,058 -9,132 -13,920 -15,305 -17,623 -15,269 -4.45%
NP 391 3,220 -6,773 20,631 -8,265 31,831 80,618 -97.12%
-
NP to SH 391 3,220 -6,773 20,631 -8,265 31,831 80,618 -97.12%
-
Tax Rate 97.33% 61.10% 387.11% 40.29% 217.40% 35.64% 15.92% -
Total Cost 130,728 104,888 111,076 157,009 152,989 121,552 64,347 60.33%
-
Net Worth 220,000 502,239 525,212 540,255 600,167 615,927 595,096 -48.45%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 8,800 - - - 10,974 - - -
Div Payout % 2,250.64% - - - 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 220,000 502,239 525,212 540,255 600,167 615,927 595,096 -48.45%
NOSH 220,000 268,333 277,581 276,926 274,374 272,534 135,403 38.16%
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 0.30% 2.98% -6.49% 11.61% -5.71% 20.75% 55.61% -
ROE 0.18% 0.64% -1.29% 3.82% -1.38% 5.17% 13.55% -
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 59.60 40.29 37.58 64.15 52.75 56.28 107.06 -32.30%
EPS 0.15 1.20 -2.44 7.45 -3.02 11.68 59.54 -98.14%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.00 1.8717 1.8921 1.9509 2.1874 2.26 4.395 -62.69%
Adjusted Per Share Value based on latest NOSH - 276,926
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 52.20 43.04 41.53 70.73 57.62 61.07 57.72 -6.47%
EPS 0.16 1.28 -2.70 8.21 -3.29 12.67 32.10 -97.07%
DPS 3.50 0.00 0.00 0.00 4.37 0.00 0.00 -
NAPS 0.8759 1.9996 2.0911 2.151 2.3895 2.4523 2.3693 -48.45%
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 2.40 2.75 2.54 3.06 3.64 3.18 5.45 -
P/RPS 4.03 6.83 6.76 4.77 6.90 5.65 5.09 -14.40%
P/EPS 1,350.38 229.17 -104.10 41.07 -120.84 27.23 9.15 2684.22%
EY 0.07 0.44 -0.96 2.43 -0.83 3.67 10.92 -96.53%
DY 1.67 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 2.40 1.47 1.34 1.57 1.66 1.41 1.24 55.24%
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 28/02/05 29/11/04 30/08/04 28/05/04 12/03/04 19/11/03 -
Price 2.10 2.32 2.60 2.57 3.30 3.32 3.06 -
P/RPS 3.52 5.76 6.92 4.01 6.26 5.90 2.86 14.83%
P/EPS 1,181.59 193.33 -106.56 34.50 -109.55 28.43 5.14 3640.23%
EY 0.08 0.52 -0.94 2.90 -0.91 3.52 19.46 -97.42%
DY 1.90 0.00 0.00 0.00 1.21 0.00 0.00 -
P/NAPS 2.10 1.24 1.37 1.32 1.51 1.47 0.70 107.86%

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