[MTDACPI] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 15.51%
YoY- 48.33%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 167,145 67,490 270,003 168,013 115,632 46,084 325,693 -35.87%
PBT 6,105 1,867 28,957 -4,460 -6,456 -6,660 -25,923 -
Tax -915 -414 -13,884 -1,232 -303 -183 -3,830 -61.46%
NP 5,190 1,453 15,073 -5,692 -6,759 -6,843 -29,753 -
-
NP to SH 4,688 1,473 8,523 -5,787 -6,849 -6,888 -31,797 -
-
Tax Rate 14.99% 22.17% 47.95% - - - - -
Total Cost 161,955 66,037 254,930 173,705 122,391 52,927 355,446 -40.75%
-
Net Worth 175,511 174,918 173,245 161,390 161,969 161,798 166,377 3.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,309 - - - 2,313 - - -
Div Payout % 49.26% - - - 0.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 175,511 174,918 173,245 161,390 161,969 161,798 166,377 3.62%
NOSH 230,935 230,156 230,994 230,557 231,385 231,140 231,079 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.11% 2.15% 5.58% -3.39% -5.85% -14.85% -9.14% -
ROE 2.67% 0.84% 4.92% -3.59% -4.23% -4.26% -19.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.38 29.32 116.89 72.87 49.97 19.94 140.94 -35.84%
EPS 2.03 0.64 6.45 -2.51 -2.96 -2.98 -13.76 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.76 0.76 0.75 0.70 0.70 0.70 0.72 3.66%
Adjusted Per Share Value based on latest NOSH - 230,869
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.16 29.14 116.57 72.53 49.92 19.90 140.61 -35.87%
EPS 2.02 0.64 3.68 -2.50 -2.96 -2.97 -13.73 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.7577 0.7552 0.7479 0.6968 0.6993 0.6985 0.7183 3.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.46 0.515 0.30 0.30 0.36 0.37 0.43 -
P/RPS 0.64 1.76 0.26 0.41 0.72 1.86 0.31 62.06%
P/EPS 22.66 80.47 8.13 -11.95 -12.16 -12.42 -3.12 -
EY 4.41 1.24 12.30 -8.37 -8.22 -8.05 -32.00 -
DY 2.17 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.61 0.68 0.40 0.43 0.51 0.53 0.60 1.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 28/05/13 28/02/13 21/11/12 29/08/12 25/05/12 -
Price 0.515 0.42 0.35 0.25 0.32 0.35 0.38 -
P/RPS 0.71 1.43 0.30 0.34 0.64 1.76 0.27 90.40%
P/EPS 25.37 65.63 9.49 -9.96 -10.81 -11.74 -2.76 -
EY 3.94 1.52 10.54 -10.04 -9.25 -8.51 -36.21 -
DY 1.94 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.68 0.55 0.47 0.36 0.46 0.50 0.53 18.05%

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