[MTD] YoY Quarter Result on 30-Sep-2004 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -132.83%
YoY- -108.4%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 326,165 145,717 109,454 104,303 144,965 172,732 122,959 17.64%
PBT 41,072 13,467 36,553 2,359 95,887 11,492 5,234 40.94%
Tax -10,031 -11,335 -9,036 -9,132 -15,269 -7,751 -273 82.28%
NP 31,041 2,132 27,517 -6,773 80,618 3,741 4,961 35.72%
-
NP to SH 19,317 -57 21,255 -6,773 80,618 3,741 4,961 25.41%
-
Tax Rate 24.42% 84.17% 24.72% 387.11% 15.92% 67.45% 5.22% -
Total Cost 295,124 143,585 81,937 111,076 64,347 168,991 117,998 16.49%
-
Net Worth 647,862 576,982 492,919 525,212 595,096 404,941 298,446 13.78%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,943 - - - - - - -
Div Payout % 30.77% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 647,862 576,982 492,919 525,212 595,096 404,941 298,446 13.78%
NOSH 297,184 285,000 258,262 277,581 135,403 134,980 128,857 14.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.52% 1.46% 25.14% -6.49% 55.61% 2.17% 4.03% -
ROE 2.98% -0.01% 4.31% -1.29% 13.55% 0.92% 1.66% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 109.75 51.13 42.38 37.58 107.06 127.97 95.42 2.35%
EPS 6.50 -0.02 8.23 -2.44 59.54 2.77 3.85 9.11%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.0245 1.9086 1.8921 4.395 3.00 2.3161 -1.00%
Adjusted Per Share Value based on latest NOSH - 277,581
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 129.86 58.02 43.58 41.53 57.72 68.77 48.96 17.64%
EPS 7.69 -0.02 8.46 -2.70 32.10 1.49 1.98 25.36%
DPS 2.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5794 2.2972 1.9625 2.0911 2.3693 1.6123 1.1882 13.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 3.08 1.80 2.25 2.54 5.45 0.00 0.00 -
P/RPS 2.81 3.52 5.31 6.76 5.09 0.00 0.00 -
P/EPS 47.38 -9,000.00 27.34 -104.10 9.15 0.00 0.00 -
EY 2.11 -0.01 3.66 -0.96 10.92 0.00 0.00 -
DY 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.89 1.18 1.34 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 30/11/05 29/11/04 19/11/03 30/11/02 30/11/01 -
Price 3.04 2.13 1.96 2.60 3.06 0.00 0.00 -
P/RPS 2.77 4.17 4.62 6.92 2.86 0.00 0.00 -
P/EPS 46.77 -10,650.00 23.82 -106.56 5.14 0.00 0.00 -
EY 2.14 -0.01 4.20 -0.94 19.46 0.00 0.00 -
DY 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.05 1.03 1.37 0.70 0.00 0.00 -

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