[MTDACPI] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -105.11%
YoY- -168.4%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 629,625 308,330 240,538 257,434 238,157 228,764 230,259 18.24%
PBT 25,940 -8,342 5,508 -6,730 15,937 22,975 26,918 -0.61%
Tax -6,699 -1,416 -526 -2,221 -2,851 -3,896 -6,821 -0.30%
NP 19,241 -9,758 4,982 -8,951 13,086 19,079 20,097 -0.72%
-
NP to SH 16,215 -9,536 3,951 -8,951 13,086 19,079 20,097 -3.51%
-
Tax Rate 25.82% - 9.55% - 17.89% 16.96% 25.34% -
Total Cost 610,384 318,088 235,556 266,385 225,071 209,685 210,162 19.43%
-
Net Worth 292,002 320,074 344,718 354,822 412,334 401,732 363,138 -3.56%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 5,295 6,629 7,955 3,730 -
Div Payout % - - - 0.00% 50.66% 41.70% 18.56% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 292,002 320,074 344,718 354,822 412,334 401,732 363,138 -3.56%
NOSH 221,214 220,740 132,583 132,396 132,583 132,585 124,362 10.06%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.06% -3.16% 2.07% -3.48% 5.49% 8.34% 8.73% -
ROE 5.55% -2.98% 1.15% -2.52% 3.17% 4.75% 5.53% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 284.62 139.68 181.42 194.44 179.63 172.54 185.15 7.42%
EPS 7.33 -4.32 2.97 -6.76 9.87 14.39 16.16 -12.33%
DPS 0.00 0.00 0.00 4.00 5.00 6.00 3.00 -
NAPS 1.32 1.45 2.60 2.68 3.11 3.03 2.92 -12.38%
Adjusted Per Share Value based on latest NOSH - 131,404
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 271.82 133.11 103.84 111.14 102.82 98.76 99.41 18.24%
EPS 7.00 -4.12 1.71 -3.86 5.65 8.24 8.68 -3.52%
DPS 0.00 0.00 0.00 2.29 2.86 3.43 1.61 -
NAPS 1.2606 1.3818 1.4882 1.5318 1.7801 1.7344 1.5677 -3.56%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.02 1.26 0.64 1.17 3.16 3.30 2.88 -
P/RPS 0.71 0.90 0.35 0.60 1.76 1.91 1.56 -12.29%
P/EPS 27.56 -29.17 21.48 -17.31 32.02 22.93 17.82 7.53%
EY 3.63 -3.43 4.66 -5.78 3.12 4.36 5.61 -6.99%
DY 0.00 0.00 0.00 3.42 1.58 1.82 1.04 -
P/NAPS 1.53 0.87 0.25 0.44 1.02 1.09 0.99 7.52%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 24/02/06 23/02/05 18/02/04 24/02/03 17/04/02 -
Price 1.60 1.86 0.69 1.15 2.79 3.04 4.00 -
P/RPS 0.56 1.33 0.38 0.59 1.55 1.76 2.16 -20.13%
P/EPS 21.83 -43.06 23.15 -17.01 28.27 21.13 24.75 -2.06%
EY 4.58 -2.32 4.32 -5.88 3.54 4.73 4.04 2.11%
DY 0.00 0.00 0.00 3.48 1.79 1.97 0.75 -
P/NAPS 1.21 1.28 0.27 0.43 0.90 1.00 1.37 -2.04%

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