[MUIIND] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 685,936 499,564 0 0 428,260 426,704 608,260 8.34%
PBT -104,188 -10,275 0 0 -18,700 -40,580 -2,923 985.43%
Tax -14,267 -11,184 0 0 -9,900 -13,112 -5,882 80.62%
NP -118,455 -21,459 0 0 -28,600 -53,692 -8,805 466.54%
-
NP to SH -132,534 -27,240 0 0 -32,714 -57,600 -6,958 614.51%
-
Tax Rate - - - - - - - -
Total Cost 804,391 521,023 0 0 456,860 480,396 617,065 19.35%
-
Net Worth 712,223 799,233 0 856,894 794,430 787,685 789,445 -6.63%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 712,223 799,233 0 856,894 794,430 787,685 789,445 -6.63%
NOSH 2,932,561 2,942,685 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -17.27% -4.30% 0.00% 0.00% -6.68% -12.58% -1.45% -
ROE -18.61% -3.41% 0.00% 0.00% -4.12% -7.31% -0.88% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 23.39 16.98 0.00 0.00 14.60 14.55 20.74 8.35%
EPS -4.52 -0.93 0.00 0.00 -1.12 -1.96 -0.24 609.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2429 0.2716 0.00 0.2922 0.2709 0.2686 0.2692 -6.62%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.26 15.49 0.00 0.00 13.28 13.23 18.86 8.32%
EPS -4.11 -0.84 0.00 0.00 -1.01 -1.79 -0.22 605.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2208 0.2478 0.00 0.2656 0.2463 0.2442 0.2447 -6.62%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.165 0.185 0.185 0.185 0.19 0.235 0.30 -
P/RPS 0.71 1.09 0.00 0.00 1.30 1.62 1.45 -37.90%
P/EPS -3.65 -19.98 0.00 0.00 -17.03 -11.96 -126.44 -90.60%
EY -27.39 -5.00 0.00 0.00 -5.87 -8.36 -0.79 965.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.00 0.63 0.70 0.87 1.11 -27.89%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 25/02/16 24/11/15 20/08/15 27/05/15 24/02/15 -
Price 0.16 0.175 0.18 0.195 0.175 0.20 0.25 -
P/RPS 0.68 1.03 0.00 0.00 1.20 1.37 1.21 -31.92%
P/EPS -3.54 -18.90 0.00 0.00 -15.69 -10.18 -105.37 -89.60%
EY -28.25 -5.29 0.00 0.00 -6.37 -9.82 -0.95 861.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.00 0.67 0.65 0.74 0.93 -20.45%

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