[MTDACPI] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 9.7%
YoY- 56.86%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 984,263 751,064 379,047 328,872 326,576 318,034 308,418 21.31%
PBT -25,281 -33,402 -116,743 -23,148 -43,316 22,361 29,949 -
Tax -11,745 -7,304 -975 2,815 -5,596 -4,345 -3,929 20.00%
NP -37,026 -40,706 -117,718 -20,333 -48,912 18,016 26,020 -
-
NP to SH -31,600 -44,795 -117,860 -21,099 -48,912 18,016 26,020 -
-
Tax Rate - - - - - 19.43% 13.12% -
Total Cost 1,021,289 791,770 496,765 349,205 375,488 300,018 282,398 23.86%
-
Net Worth 261,047 307,022 320,498 344,239 352,162 411,864 402,096 -6.94%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 2,208 - - 5,256 6,621 10,509 -
Div Payout % - 0.00% - - 0.00% 36.76% 40.39% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 261,047 307,022 320,498 344,239 352,162 411,864 402,096 -6.94%
NOSH 231,015 232,592 221,033 132,399 131,404 132,432 132,705 9.67%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -3.76% -5.42% -31.06% -6.18% -14.98% 5.66% 8.44% -
ROE -12.11% -14.59% -36.77% -6.13% -13.89% 4.37% 6.47% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 426.06 322.91 171.49 248.39 248.53 240.15 232.41 10.61%
EPS -13.68 -19.26 -53.32 -15.94 -37.22 13.60 19.61 -
DPS 0.00 0.95 0.00 0.00 4.00 5.00 7.92 -
NAPS 1.13 1.32 1.45 2.60 2.68 3.11 3.03 -15.14%
Adjusted Per Share Value based on latest NOSH - 132,399
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 424.93 324.25 163.64 141.98 140.99 137.30 133.15 21.31%
EPS -13.64 -19.34 -50.88 -9.11 -21.12 7.78 11.23 -
DPS 0.00 0.95 0.00 0.00 2.27 2.86 4.54 -
NAPS 1.127 1.3255 1.3837 1.4862 1.5204 1.7781 1.7359 -6.94%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.34 2.02 1.26 0.64 1.17 3.16 3.30 -
P/RPS 0.08 0.63 0.73 0.26 0.47 1.32 1.42 -38.05%
P/EPS -2.49 -10.49 -2.36 -4.02 -3.14 23.23 16.83 -
EY -40.23 -9.53 -42.32 -24.90 -31.81 4.31 5.94 -
DY 0.00 0.47 0.00 0.00 3.42 1.58 2.40 -
P/NAPS 0.30 1.53 0.87 0.25 0.44 1.02 1.09 -19.33%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 27/02/07 24/02/06 23/02/05 18/02/04 24/02/03 -
Price 0.35 1.60 1.86 0.69 1.15 2.79 3.04 -
P/RPS 0.08 0.50 1.08 0.28 0.46 1.16 1.31 -37.22%
P/EPS -2.56 -8.31 -3.49 -4.33 -3.09 20.51 15.50 -
EY -39.08 -12.04 -28.67 -23.10 -32.37 4.88 6.45 -
DY 0.00 0.59 0.00 0.00 3.48 1.79 2.61 -
P/NAPS 0.31 1.21 1.28 0.27 0.43 0.90 1.00 -17.71%

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