[MUIIND] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 79.37%
YoY- 73.12%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,316,257 1,266,468 1,183,832 692,839 608,864 597,500 668,104 57.09%
PBT -100,956 -89,292 -133,532 43,848 -38,678 -26,118 -58,120 44.45%
Tax -22,618 89,292 133,532 -43,848 38,678 26,118 58,120 -
NP -123,574 0 0 0 0 0 0 -
-
NP to SH -123,574 -109,054 -163,360 -17,410 -84,400 -71,192 -110,684 7.61%
-
Tax Rate - - - 100.00% - - - -
Total Cost 1,439,831 1,266,468 1,183,832 692,839 608,864 597,500 668,104 66.76%
-
Net Worth 1,100,344 1,155,545 1,119,599 1,131,263 920,180 1,032,478 1,023,827 4.91%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,100,344 1,155,545 1,119,599 1,131,263 920,180 1,032,478 1,023,827 4.91%
NOSH 1,938,933 1,940,462 1,944,761 1,934,444 1,941,717 1,945,136 1,935,035 0.13%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -9.39% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -11.23% -9.44% -14.59% -1.54% -9.17% -6.90% -10.81% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 67.89 65.27 60.87 35.82 31.36 30.72 34.53 56.87%
EPS -6.37 -5.62 -8.40 -0.90 -4.35 -3.66 -5.72 7.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5675 0.5955 0.5757 0.5848 0.4739 0.5308 0.5291 4.77%
Adjusted Per Share Value based on latest NOSH - 1,944,491
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 40.80 39.26 36.70 21.48 18.87 18.52 20.71 57.08%
EPS -3.83 -3.38 -5.06 -0.54 -2.62 -2.21 -3.43 7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3411 0.3582 0.3471 0.3507 0.2853 0.3201 0.3174 4.91%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.25 0.37 0.38 0.38 0.34 0.55 0.31 -
P/RPS 0.37 0.57 0.62 1.06 1.08 1.79 0.90 -44.68%
P/EPS -3.92 -6.58 -4.52 -42.22 -7.82 -15.03 -5.42 -19.41%
EY -25.49 -15.19 -22.11 -2.37 -12.78 -6.65 -18.45 24.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.62 0.66 0.65 0.72 1.04 0.59 -17.74%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 19/11/02 23/08/02 24/05/02 26/02/02 16/11/01 29/08/01 24/05/01 -
Price 0.22 0.32 0.40 0.35 0.41 0.48 0.57 -
P/RPS 0.32 0.49 0.66 0.98 1.31 1.56 1.65 -66.46%
P/EPS -3.45 -5.69 -4.76 -38.89 -9.43 -13.11 -9.97 -50.67%
EY -28.97 -17.56 -21.00 -2.57 -10.60 -7.63 -10.04 102.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.69 0.60 0.87 0.90 1.08 -49.25%

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