[MTDACPI] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 22.85%
YoY- 160.0%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 346,035 328,185 332,250 321,516 291,409 270,003 248,715 24.70%
PBT -103,680 -100,972 39,664 41,517 37,484 28,957 -20,923 191.51%
Tax 5,389 5,396 -14,314 -14,496 -14,115 -13,884 -3,640 -
NP -98,291 -95,576 25,350 27,021 23,369 15,073 -24,563 152.69%
-
NP to SH -98,332 -96,282 14,320 17,069 13,894 6,305 -25,368 147.37%
-
Tax Rate - - 36.09% 34.92% 37.66% 47.95% - -
Total Cost 444,326 423,761 306,900 294,495 268,040 254,930 273,278 38.39%
-
Net Worth 135,113 70,128 522,565 175,729 174,918 173,295 161,608 -11.28%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 1,950 1,950 1,950 -
Div Payout % - - - - 14.03% 30.93% 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 135,113 70,128 522,565 175,729 174,918 173,295 161,608 -11.28%
NOSH 365,172 233,762 687,586 231,223 230,156 231,060 230,869 35.86%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -28.40% -29.12% 7.63% 8.40% 8.02% 5.58% -9.88% -
ROE -72.78% -137.29% 2.74% 9.71% 7.94% 3.64% -15.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 94.76 140.39 48.32 139.05 126.61 116.85 107.73 -8.21%
EPS -26.93 -41.19 2.08 7.38 6.04 2.73 -10.99 82.05%
DPS 0.00 0.00 0.00 0.00 0.85 0.84 0.84 -
NAPS 0.37 0.30 0.76 0.76 0.76 0.75 0.70 -34.70%
Adjusted Per Share Value based on latest NOSH - 231,223
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 149.39 141.68 143.44 138.80 125.81 116.57 107.38 24.69%
EPS -42.45 -41.57 6.18 7.37 6.00 2.72 -10.95 147.39%
DPS 0.00 0.00 0.00 0.00 0.84 0.84 0.84 -
NAPS 0.5833 0.3028 2.256 0.7587 0.7552 0.7481 0.6977 -11.28%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.385 0.45 0.45 0.46 0.515 0.30 0.30 -
P/RPS 0.41 0.32 0.93 0.33 0.41 0.26 0.28 29.03%
P/EPS -1.43 -1.09 21.61 6.23 8.53 10.99 -2.73 -35.09%
EY -69.94 -91.53 4.63 16.05 11.72 9.10 -36.63 54.08%
DY 0.00 0.00 0.00 0.00 1.65 2.81 2.82 -
P/NAPS 1.04 1.50 0.59 0.61 0.68 0.40 0.43 80.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 27/02/14 28/11/13 30/08/13 28/05/13 28/02/13 -
Price 0.39 0.50 0.485 0.515 0.42 0.35 0.25 -
P/RPS 0.41 0.36 1.00 0.37 0.33 0.30 0.23 47.17%
P/EPS -1.45 -1.21 23.29 6.98 6.96 12.83 -2.28 -26.10%
EY -69.05 -82.38 4.29 14.33 14.37 7.80 -43.95 35.25%
DY 0.00 0.00 0.00 0.00 2.02 2.41 3.38 -
P/NAPS 1.05 1.67 0.64 0.68 0.55 0.47 0.36 104.53%

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