[MUIIND] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 27.02%
YoY- -45.09%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,378,540 1,393,946 1,347,286 1,302,756 1,254,864 1,358,885 1,316,257 3.12%
PBT -23,892 -160,394 -125,164 -134,790 -151,240 -1,063,112 -100,956 -61.70%
Tax 30,260 -13,649 -41,212 -43,586 -65,564 66,487 -22,618 -
NP 6,368 -174,043 -166,376 -178,376 -216,804 -996,625 -123,574 -
-
NP to SH 6,368 -174,043 -166,376 -158,230 -216,804 -996,625 -123,574 -
-
Tax Rate - - - - - - - -
Total Cost 1,372,172 1,567,989 1,513,662 1,481,132 1,471,668 2,355,510 1,439,831 -3.15%
-
Net Worth 460,685 443,792 478,751 440,292 511,121 568,382 1,100,344 -44.00%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 460,685 443,792 478,751 440,292 511,121 568,382 1,100,344 -44.00%
NOSH 1,990,000 1,941,350 1,940,622 1,719,891 1,942,688 1,940,533 1,938,933 1.74%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.46% -12.49% -12.35% -13.69% -17.28% -73.34% -9.39% -
ROE 1.38% -39.22% -34.75% -35.94% -42.42% -175.34% -11.23% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 69.27 71.80 69.43 75.75 64.59 70.03 67.89 1.34%
EPS 0.32 -8.97 -8.57 -9.20 -11.16 -51.36 -6.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.2286 0.2467 0.256 0.2631 0.2929 0.5675 -44.96%
Adjusted Per Share Value based on latest NOSH - 1,667,222
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 42.73 43.21 41.77 40.39 38.90 42.13 40.80 3.12%
EPS 0.20 -5.40 -5.16 -4.91 -6.72 -30.90 -3.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1428 0.1376 0.1484 0.1365 0.1584 0.1762 0.3411 -44.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.28 0.29 0.25 0.23 0.22 0.22 0.25 -
P/RPS 0.40 0.40 0.36 0.30 0.34 0.31 0.37 5.32%
P/EPS 87.50 -3.23 -2.92 -2.50 -1.97 -0.43 -3.92 -
EY 1.14 -30.91 -34.29 -40.00 -50.73 -233.45 -25.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.27 1.01 0.90 0.84 0.75 0.44 96.16%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 27/02/04 21/11/03 27/08/03 30/05/03 28/02/03 19/11/02 -
Price 0.19 0.30 0.31 0.25 0.20 0.23 0.22 -
P/RPS 0.27 0.42 0.45 0.33 0.31 0.33 0.32 -10.69%
P/EPS 59.38 -3.35 -3.62 -2.72 -1.79 -0.45 -3.45 -
EY 1.68 -29.88 -27.66 -36.80 -55.80 -223.30 -28.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.31 1.26 0.98 0.76 0.79 0.39 64.04%

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