[MTDACPI] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -249.19%
YoY- -211.95%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 326,576 310,760 295,527 307,299 318,034 310,860 318,980 1.57%
PBT -43,316 -37,522 -30,482 -20,651 22,361 25,909 28,070 -
Tax -5,596 -4,356 -4,915 -6,227 -4,345 -4,358 -4,679 12.61%
NP -48,912 -41,878 -35,397 -26,878 18,016 21,551 23,391 -
-
NP to SH -48,912 -41,878 -35,397 -26,878 18,016 21,551 23,391 -
-
Tax Rate - - - - 19.43% 16.82% 16.67% -
Total Cost 375,488 352,638 330,924 334,177 300,018 289,309 295,589 17.20%
-
Net Worth 352,162 370,534 367,371 375,066 411,864 413,302 409,249 -9.48%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,256 3,972 3,972 6,621 6,621 10,611 10,611 -37.26%
Div Payout % 0.00% 0.00% 0.00% 0.00% 36.76% 49.24% 45.36% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 352,162 370,534 367,371 375,066 411,864 413,302 409,249 -9.48%
NOSH 131,404 134,251 132,624 132,532 132,432 132,468 132,443 -0.52%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -14.98% -13.48% -11.98% -8.75% 5.66% 6.93% 7.33% -
ROE -13.89% -11.30% -9.64% -7.17% 4.37% 5.21% 5.72% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 248.53 231.48 222.83 231.87 240.15 234.67 240.84 2.10%
EPS -37.22 -31.19 -26.69 -20.28 13.60 16.27 17.66 -
DPS 4.00 3.00 3.00 5.00 5.00 8.00 8.00 -36.87%
NAPS 2.68 2.76 2.77 2.83 3.11 3.12 3.09 -9.01%
Adjusted Per Share Value based on latest NOSH - 132,532
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 140.99 134.16 127.58 132.67 137.30 134.20 137.71 1.57%
EPS -21.12 -18.08 -15.28 -11.60 7.78 9.30 10.10 -
DPS 2.27 1.72 1.72 2.86 2.86 4.58 4.58 -37.23%
NAPS 1.5204 1.5997 1.586 1.6192 1.7781 1.7843 1.7668 -9.48%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.17 1.37 1.70 2.73 3.16 3.20 2.95 -
P/RPS 0.47 0.59 0.76 1.18 1.32 1.36 1.22 -46.90%
P/EPS -3.14 -4.39 -6.37 -13.46 23.23 19.67 16.70 -
EY -31.81 -22.77 -15.70 -7.43 4.31 5.08 5.99 -
DY 3.42 2.19 1.76 1.83 1.58 2.50 2.71 16.69%
P/NAPS 0.44 0.50 0.61 0.96 1.02 1.03 0.95 -39.99%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 23/11/04 26/08/04 28/05/04 18/02/04 21/11/03 19/08/03 -
Price 1.15 1.17 1.50 1.99 2.79 3.20 3.06 -
P/RPS 0.46 0.51 0.67 0.86 1.16 1.36 1.27 -49.03%
P/EPS -3.09 -3.75 -5.62 -9.81 20.51 19.67 17.33 -
EY -32.37 -26.66 -17.79 -10.19 4.88 5.08 5.77 -
DY 3.48 2.56 2.00 2.51 1.79 2.50 2.61 21.03%
P/NAPS 0.43 0.42 0.54 0.70 0.90 1.03 0.99 -42.50%

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