[MFLOUR] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -100.74%
YoY- -102.01%
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 556,060 579,379 521,258 467,063 459,009 329,291 278,128 12.23%
PBT 11,863 30,794 18,646 76 39,974 27,322 8,289 6.15%
Tax -4,037 -3,872 -4,593 -2,126 -7,817 -6,051 -3,178 4.06%
NP 7,826 26,922 14,053 -2,050 32,157 21,271 5,111 7.35%
-
NP to SH 5,398 23,135 10,218 -598 29,791 17,769 4,685 2.38%
-
Tax Rate 34.03% 12.57% 24.63% 2,797.37% 19.56% 22.15% 38.34% -
Total Cost 548,234 552,457 507,205 469,113 426,852 308,020 273,017 12.31%
-
Net Worth 728,730 694,049 639,969 434,909 479,110 425,121 394,186 10.77%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 728,730 694,049 639,969 434,909 479,110 425,121 394,186 10.77%
NOSH 539,800 538,023 537,789 181,212 107,665 107,625 107,701 30.80%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.41% 4.65% 2.70% -0.44% 7.01% 6.46% 1.84% -
ROE 0.74% 3.33% 1.60% -0.14% 6.22% 4.18% 1.19% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 103.01 107.69 96.93 257.74 426.33 305.96 258.24 -14.19%
EPS 1.00 4.30 1.90 -0.33 27.67 16.51 4.35 -21.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.29 1.19 2.40 4.45 3.95 3.66 -15.30%
Adjusted Per Share Value based on latest NOSH - 181,212
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 44.87 46.76 42.07 37.69 37.04 26.57 22.44 12.23%
EPS 0.44 1.87 0.82 -0.05 2.40 1.43 0.38 2.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5881 0.5601 0.5165 0.351 0.3866 0.3431 0.3181 10.77%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.51 1.54 1.23 4.67 2.72 1.95 1.33 -
P/RPS 1.47 1.43 1.27 1.81 0.64 0.64 0.52 18.90%
P/EPS 151.00 35.81 64.74 -1,415.15 9.83 11.81 30.57 30.48%
EY 0.66 2.79 1.54 -0.07 10.17 8.47 3.27 -23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.19 1.03 1.95 0.61 0.49 0.36 20.81%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 14/05/14 16/05/13 17/05/12 24/05/11 25/05/10 27/05/09 -
Price 1.50 1.55 1.33 1.59 3.22 1.92 1.45 -
P/RPS 1.46 1.44 1.37 0.62 0.76 0.63 0.56 17.30%
P/EPS 150.00 36.05 70.00 -481.82 11.64 11.63 33.33 28.47%
EY 0.67 2.77 1.43 -0.21 8.59 8.60 3.00 -22.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.20 1.12 0.66 0.72 0.49 0.40 18.53%

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