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

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -17.98%
YoY- -31.41%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
Annualized 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 411,106 320,717 343,245 317,542 305,018 307,012 234,322 9.81%
PBT -11,122 7,344 -8,973 21,249 30,633 35,890 35,336 -
Tax -1,888 -701 -2,961 -3,801 -5,194 -9,094 -9,422 -23.49%
NP -13,010 6,642 -11,934 17,448 25,438 26,796 25,913 -
-
NP to SH -12,714 5,268 -11,934 17,448 25,438 26,796 25,913 -
-
Tax Rate - 9.55% - 17.89% 16.96% 25.34% 26.66% -
Total Cost 424,117 314,074 355,179 300,094 279,580 280,216 208,409 12.56%
-
Net Worth 320,074 344,718 354,822 412,334 401,732 363,138 172,602 10.83%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 7,061 8,838 10,606 4,974 - -
Div Payout % - - 0.00% 50.66% 41.70% 18.56% - -
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 320,074 344,718 354,822 412,334 401,732 363,138 172,602 10.83%
NOSH 220,740 132,583 132,396 132,583 132,585 124,362 86,301 16.93%
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 -3.16% 2.07% -3.48% 5.49% 8.34% 8.73% 11.06% -
ROE -3.97% 1.53% -3.36% 4.23% 6.33% 7.38% 15.01% -
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 186.24 241.90 259.26 239.50 230.05 246.87 271.52 -6.08%
EPS -5.76 3.96 -9.01 13.16 19.19 21.55 21.12 -
DPS 0.00 0.00 5.33 6.67 8.00 4.00 0.00 -
NAPS 1.45 2.60 2.68 3.11 3.03 2.92 2.00 -5.21%
Adjusted Per Share Value based on latest NOSH - 132,432
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 177.48 138.46 148.19 137.09 131.68 132.54 101.16 9.81%
EPS -5.49 2.27 -5.15 7.53 10.98 11.57 11.19 -
DPS 0.00 0.00 3.05 3.82 4.58 2.15 0.00 -
NAPS 1.3818 1.4882 1.5318 1.7801 1.7344 1.5677 0.7452 10.83%
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 31/12/02 31/12/01 26/12/00 -
Price 1.26 0.64 1.17 3.16 3.30 2.88 2.94 -
P/RPS 0.68 0.26 0.45 1.32 1.43 1.17 1.08 -7.41%
P/EPS -21.88 16.11 -12.98 24.01 17.20 13.37 9.79 -
EY -4.57 6.21 -7.70 4.16 5.81 7.48 10.21 -
DY 0.00 0.00 4.56 2.11 2.42 1.39 0.00 -
P/NAPS 0.87 0.25 0.44 1.02 1.09 0.99 1.47 -8.36%
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 27/02/07 24/02/06 23/02/05 18/02/04 24/02/03 17/04/02 23/02/01 -
Price 1.86 0.69 1.15 2.79 3.04 4.00 3.00 -
P/RPS 1.00 0.29 0.44 1.16 1.32 1.62 1.10 -1.57%
P/EPS -32.29 17.37 -12.76 21.20 15.84 18.56 9.99 -
EY -3.10 5.76 -7.84 4.72 6.31 5.39 10.01 -
DY 0.00 0.00 4.64 2.39 2.63 1.00 0.00 -
P/NAPS 1.28 0.27 0.43 0.90 1.00 1.37 1.50 -2.60%

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