[MFLOUR] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -86.25%
YoY- 211.31%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 358,653 362,365 312,980 288,250 279,985 272,741 278,118 4.32%
PBT 22,101 11,314 -2,571 3,257 3,013 12,902 22,537 -0.32%
Tax -4,776 -3,457 1,529 -2,952 -3,013 -4,648 -7,514 -7.27%
NP 17,325 7,857 -1,042 305 0 8,254 15,023 2.40%
-
NP to SH 14,932 5,919 -1,042 305 -274 8,254 15,023 -0.10%
-
Tax Rate 21.61% 30.56% - 90.64% 100.00% 36.03% 33.34% -
Total Cost 341,328 354,508 314,022 287,945 279,985 264,487 263,095 4.43%
-
Net Worth 296,719 293,076 275,625 287,208 284,793 282,417 273,909 1.34%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 296,719 293,076 275,625 287,208 284,793 282,417 273,909 1.34%
NOSH 96,025 95,776 84,032 84,722 83,030 84,052 84,021 2.24%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.83% 2.17% -0.33% 0.11% 0.00% 3.03% 5.40% -
ROE 5.03% 2.02% -0.38% 0.11% -0.10% 2.92% 5.48% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 373.50 378.34 372.45 340.23 337.21 324.49 331.01 2.03%
EPS 15.55 6.18 -1.24 0.36 -0.33 9.82 17.88 -2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 3.06 3.28 3.39 3.43 3.36 3.26 -0.88%
Adjusted Per Share Value based on latest NOSH - 83,903
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 28.94 29.24 25.26 23.26 22.59 22.01 22.44 4.32%
EPS 1.21 0.48 -0.08 0.02 -0.02 0.67 1.21 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2395 0.2365 0.2224 0.2318 0.2298 0.2279 0.221 1.34%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.98 0.71 0.88 0.89 0.98 0.92 1.38 -
P/RPS 0.26 0.19 0.24 0.26 0.29 0.28 0.42 -7.67%
P/EPS 6.30 11.49 -70.97 247.22 -296.97 9.37 7.72 -3.32%
EY 15.87 8.70 -1.41 0.40 -0.34 10.67 12.96 3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.23 0.27 0.26 0.29 0.27 0.42 -4.42%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 18/08/05 25/08/04 25/08/03 30/08/02 28/08/01 29/08/00 -
Price 1.02 0.71 0.83 0.95 0.95 0.93 1.36 -
P/RPS 0.27 0.19 0.22 0.28 0.28 0.29 0.41 -6.72%
P/EPS 6.56 11.49 -66.94 263.89 -287.88 9.47 7.61 -2.44%
EY 15.25 8.70 -1.49 0.38 -0.35 10.56 13.15 2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.23 0.25 0.28 0.28 0.28 0.42 -3.93%

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