[MFLOUR] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.97%
YoY- -56.37%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 475,023 312,980 149,752 605,255 447,000 288,250 141,124 124.10%
PBT -3,994 -2,571 -667 8,634 7,184 3,257 4,812 -
Tax 1,928 1,529 181 -4,265 -3,848 -2,952 -2,594 -
NP -2,066 -1,042 -486 4,369 3,336 305 2,218 -
-
NP to SH -2,066 -1,042 -486 4,369 3,336 305 2,218 -
-
Tax Rate - - - 49.40% 53.56% 90.64% 53.91% -
Total Cost 477,089 314,022 150,238 600,886 443,664 287,945 138,906 127.13%
-
Net Worth 262,554 275,625 280,706 283,043 278,980 287,208 293,212 -7.07%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 8,398 - - - -
Div Payout % - - - 192.24% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 262,554 275,625 280,706 283,043 278,980 287,208 293,212 -7.07%
NOSH 86,083 84,032 83,793 83,989 84,030 84,722 84,015 1.62%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.43% -0.33% -0.32% 0.72% 0.75% 0.11% 1.57% -
ROE -0.79% -0.38% -0.17% 1.54% 1.20% 0.11% 0.76% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 551.82 372.45 178.72 720.63 531.95 340.23 167.97 120.51%
EPS -2.40 -1.24 -0.58 5.20 3.97 0.36 2.64 -
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.05 3.28 3.35 3.37 3.32 3.39 3.49 -8.56%
Adjusted Per Share Value based on latest NOSH - 83,888
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 38.33 25.26 12.09 48.84 36.07 23.26 11.39 124.06%
EPS -0.17 -0.08 -0.04 0.35 0.27 0.02 0.18 -
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.2119 0.2224 0.2265 0.2284 0.2251 0.2318 0.2366 -7.06%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.82 0.88 0.94 0.93 0.90 0.89 0.85 -
P/RPS 0.15 0.24 0.53 0.13 0.17 0.26 0.51 -55.67%
P/EPS -34.17 -70.97 -162.07 17.88 22.67 247.22 32.20 -
EY -2.93 -1.41 -0.62 5.59 4.41 0.40 3.11 -
DY 0.00 0.00 0.00 10.75 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.28 0.28 0.27 0.26 0.24 8.14%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 25/08/04 28/05/04 05/03/04 21/11/03 25/08/03 23/05/03 -
Price 0.80 0.83 0.90 0.95 0.93 0.95 0.87 -
P/RPS 0.14 0.22 0.50 0.13 0.17 0.28 0.52 -58.20%
P/EPS -33.33 -66.94 -155.17 18.26 23.43 263.89 32.95 -
EY -3.00 -1.49 -0.64 5.48 4.27 0.38 3.03 -
DY 0.00 0.00 0.00 10.53 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.27 0.28 0.28 0.28 0.25 2.64%

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