[MTD] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
12-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -60.52%
YoY- 75.17%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 104,303 177,640 144,724 153,383 144,965 134,529 116,866 -7.28%
PBT 2,359 34,551 7,040 49,454 95,887 65,911 29,879 -81.51%
Tax -9,132 -13,920 -15,305 -17,623 -15,269 -10,260 -9,039 0.68%
NP -6,773 20,631 -8,265 31,831 80,618 55,651 20,840 -
-
NP to SH -6,773 20,631 -8,265 31,831 80,618 55,651 20,840 -
-
Tax Rate 387.11% 40.29% 217.40% 35.64% 15.92% 15.57% 30.25% -
Total Cost 111,076 157,009 152,989 121,552 64,347 78,878 96,026 10.16%
-
Net Worth 525,212 540,255 600,167 615,927 595,096 505,435 1,080,189 -38.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 10,974 - - - 10,801 -
Div Payout % - - 0.00% - - - 51.83% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 525,212 540,255 600,167 615,927 595,096 505,435 1,080,189 -38.08%
NOSH 277,581 276,926 274,374 272,534 135,403 135,009 135,023 61.46%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -6.49% 11.61% -5.71% 20.75% 55.61% 41.37% 17.83% -
ROE -1.29% 3.82% -1.38% 5.17% 13.55% 11.01% 1.93% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 37.58 64.15 52.75 56.28 107.06 99.64 86.55 -42.57%
EPS -2.44 7.45 -3.02 11.68 59.54 41.22 15.44 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 8.00 -
NAPS 1.8921 1.9509 2.1874 2.26 4.395 3.7437 8.00 -61.65%
Adjusted Per Share Value based on latest NOSH - 272,534
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.53 70.73 57.62 61.07 57.72 53.56 46.53 -7.27%
EPS -2.70 8.21 -3.29 12.67 32.10 22.16 8.30 -
DPS 0.00 0.00 4.37 0.00 0.00 0.00 4.30 -
NAPS 2.0911 2.151 2.3895 2.4523 2.3693 2.0124 4.3007 -38.08%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.54 3.06 3.64 3.18 5.45 4.38 4.30 -
P/RPS 6.76 4.77 6.90 5.65 5.09 4.40 4.97 22.69%
P/EPS -104.10 41.07 -120.84 27.23 9.15 10.63 27.86 -
EY -0.96 2.43 -0.83 3.67 10.92 9.41 3.59 -
DY 0.00 0.00 1.10 0.00 0.00 0.00 1.86 -
P/NAPS 1.34 1.57 1.66 1.41 1.24 1.17 0.54 82.98%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 28/05/04 12/03/04 19/11/03 09/10/03 29/05/03 -
Price 2.60 2.57 3.30 3.32 3.06 6.15 4.02 -
P/RPS 6.92 4.01 6.26 5.90 2.86 6.17 4.64 30.43%
P/EPS -106.56 34.50 -109.55 28.43 5.14 14.92 26.05 -
EY -0.94 2.90 -0.91 3.52 19.46 6.70 3.84 -
DY 0.00 0.00 1.21 0.00 0.00 0.00 1.99 -
P/NAPS 1.37 1.32 1.51 1.47 0.70 1.64 0.50 95.45%

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