[MTD] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
12-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -60.52%
YoY- 75.17%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 242,527 93,187 108,108 153,383 165,710 122,783 89,531 18.05%
PBT 60,276 -76,221 8,278 49,454 28,486 33,153 12,085 30.69%
Tax -11,574 -11,847 -5,058 -17,623 -10,314 -4,701 877 -
NP 48,702 -88,068 3,220 31,831 18,172 28,452 12,962 24.67%
-
NP to SH 48,572 -67,501 3,220 31,831 18,172 28,452 12,962 24.61%
-
Tax Rate 19.20% - 61.10% 35.64% 36.21% 14.18% -7.26% -
Total Cost 193,825 181,255 104,888 121,552 147,538 94,331 76,569 16.73%
-
Net Worth 592,253 712,536 502,239 615,927 1,075,445 323,870 322,529 10.65%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 592,253 712,536 502,239 615,927 1,075,445 323,870 322,529 10.65%
NOSH 289,809 258,624 268,333 272,534 134,936 128,975 128,846 14.45%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 20.08% -94.51% 2.98% 20.75% 10.97% 23.17% 14.48% -
ROE 8.20% -9.47% 0.64% 5.17% 1.69% 8.78% 4.02% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 83.69 36.03 40.29 56.28 122.81 95.20 69.49 3.14%
EPS 16.76 -26.10 1.20 11.68 13.46 22.06 10.06 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0436 2.7551 1.8717 2.26 7.97 2.5111 2.5032 -3.32%
Adjusted Per Share Value based on latest NOSH - 272,534
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 96.56 37.10 43.04 61.07 65.98 48.89 35.65 18.05%
EPS 19.34 -26.88 1.28 12.67 7.24 11.33 5.16 24.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.358 2.8369 1.9996 2.4523 4.2818 1.2895 1.2841 10.65%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.10 1.90 2.75 3.18 0.00 0.00 0.00 -
P/RPS 2.51 5.27 6.83 5.65 0.00 0.00 0.00 -
P/EPS 12.53 -7.28 229.17 27.23 0.00 0.00 0.00 -
EY 7.98 -13.74 0.44 3.67 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.69 1.47 1.41 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 12/03/04 28/02/03 27/02/02 26/02/01 -
Price 2.00 2.13 2.32 3.32 5.95 0.00 0.00 -
P/RPS 2.39 5.91 5.76 5.90 4.85 0.00 0.00 -
P/EPS 11.93 -8.16 193.33 28.43 44.18 0.00 0.00 -
EY 8.38 -12.25 0.52 3.52 2.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 1.24 1.47 0.75 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