[MTDACPI] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -16.11%
YoY- 156.45%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 330,399 346,035 328,185 332,250 321,516 291,409 270,003 14.39%
PBT -103,529 -103,680 -100,972 39,664 41,517 37,484 28,957 -
Tax 5,329 5,389 5,396 -14,314 -14,496 -14,115 -13,884 -
NP -98,200 -98,291 -95,576 25,350 27,021 23,369 15,073 -
-
NP to SH -97,674 -98,332 -96,282 14,320 17,069 13,894 6,305 -
-
Tax Rate - - - 36.09% 34.92% 37.66% 47.95% -
Total Cost 428,599 444,326 423,761 306,900 294,495 268,040 254,930 41.34%
-
Net Worth 92,190 135,113 70,128 522,565 175,729 174,918 173,295 -34.32%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 1,950 1,950 -
Div Payout % - - - - - 14.03% 30.93% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 92,190 135,113 70,128 522,565 175,729 174,918 173,295 -34.32%
NOSH 230,476 365,172 233,762 687,586 231,223 230,156 231,060 -0.16%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -29.72% -28.40% -29.12% 7.63% 8.40% 8.02% 5.58% -
ROE -105.95% -72.78% -137.29% 2.74% 9.71% 7.94% 3.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 143.35 94.76 140.39 48.32 139.05 126.61 116.85 14.58%
EPS -42.38 -26.93 -41.19 2.08 7.38 6.04 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.84 -
NAPS 0.40 0.37 0.30 0.76 0.76 0.76 0.75 -34.20%
Adjusted Per Share Value based on latest NOSH - 687,586
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 142.64 149.39 141.68 143.44 138.80 125.81 116.57 14.38%
EPS -42.17 -42.45 -41.57 6.18 7.37 6.00 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.84 0.84 -
NAPS 0.398 0.5833 0.3028 2.256 0.7587 0.7552 0.7481 -34.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.41 0.385 0.45 0.45 0.46 0.515 0.30 -
P/RPS 0.29 0.41 0.32 0.93 0.33 0.41 0.26 7.54%
P/EPS -0.97 -1.43 -1.09 21.61 6.23 8.53 10.99 -
EY -103.36 -69.94 -91.53 4.63 16.05 11.72 9.10 -
DY 0.00 0.00 0.00 0.00 0.00 1.65 2.81 -
P/NAPS 1.03 1.04 1.50 0.59 0.61 0.68 0.40 87.75%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 27/02/14 28/11/13 30/08/13 28/05/13 -
Price 0.365 0.39 0.50 0.485 0.515 0.42 0.35 -
P/RPS 0.25 0.41 0.36 1.00 0.37 0.33 0.30 -11.43%
P/EPS -0.86 -1.45 -1.21 23.29 6.98 6.96 12.83 -
EY -116.11 -69.05 -82.38 4.29 14.33 14.37 7.80 -
DY 0.00 0.00 0.00 0.00 0.00 2.02 2.41 -
P/NAPS 0.91 1.05 1.67 0.64 0.68 0.55 0.47 55.28%

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