[MUIIND] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 123.08%
YoY- 104.75%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 951,837 903,182 915,896 763,586 665,841 557,662 586,860 37.92%
PBT -32,816 -57,010 -31,064 25,914 -17,906 -34,972 -90,712 -49.13%
Tax -9,680 -10,636 -21,688 150 -16,996 -15,964 -13,244 -18.81%
NP -42,496 -67,646 -52,752 26,064 -34,902 -50,936 -103,956 -44.82%
-
NP to SH -35,046 -59,868 -56,804 10,356 -44,869 -62,786 -98,404 -49.66%
-
Tax Rate - - - -0.58% - - - -
Total Cost 994,333 970,828 968,648 737,522 700,743 608,598 690,816 27.39%
-
Net Worth 794,196 784,309 788,252 818,638 822,042 816,605 811,251 -1.40%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 794,196 784,309 788,252 818,638 822,042 816,605 811,251 -1.40%
NOSH 1,947,036 1,943,766 1,945,342 1,934,400 1,945,202 1,937,839 1,937,086 0.34%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -4.46% -7.49% -5.76% 3.41% -5.24% -9.13% -17.71% -
ROE -4.41% -7.63% -7.21% 1.27% -5.46% -7.69% -12.13% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 48.89 46.47 47.08 39.47 34.23 28.78 30.30 37.44%
EPS -1.80 -3.08 -2.92 0.53 -2.31 -3.24 -5.08 -49.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4079 0.4035 0.4052 0.4232 0.4226 0.4214 0.4188 -1.73%
Adjusted Per Share Value based on latest NOSH - 1,942,780
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 29.51 28.00 28.39 23.67 20.64 17.29 18.19 37.94%
EPS -1.09 -1.86 -1.76 0.32 -1.39 -1.95 -3.05 -49.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2462 0.2431 0.2444 0.2538 0.2548 0.2531 0.2515 -1.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.25 0.35 0.36 0.32 0.32 0.31 -
P/RPS 0.41 0.54 0.74 0.91 0.93 1.11 1.02 -45.44%
P/EPS -11.11 -8.12 -11.99 67.24 -13.87 -9.88 -6.10 48.97%
EY -9.00 -12.32 -8.34 1.49 -7.21 -10.13 -16.39 -32.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.86 0.85 0.76 0.76 0.74 -23.97%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 27/08/08 27/05/08 27/02/08 22/11/07 28/08/07 30/05/07 -
Price 0.15 0.24 0.32 0.28 0.34 0.30 0.28 -
P/RPS 0.31 0.52 0.68 0.71 0.99 1.04 0.92 -51.48%
P/EPS -8.33 -7.79 -10.96 52.30 -14.74 -9.26 -5.51 31.62%
EY -12.00 -12.83 -9.13 1.91 -6.78 -10.80 -18.14 -24.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.59 0.79 0.66 0.80 0.71 0.67 -32.61%

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