[MUIIND] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -7.2%
YoY- -163.97%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 451,591 228,974 763,586 499,381 278,831 146,715 743,962 -28.33%
PBT -28,505 -7,766 25,914 -13,430 -17,486 -22,678 -246,694 -76.30%
Tax -5,318 -5,422 150 -12,747 -7,982 -3,311 9,458 -
NP -33,823 -13,188 26,064 -26,177 -25,468 -25,989 -237,236 -72.74%
-
NP to SH -29,934 -14,201 10,356 -33,652 -31,393 -24,601 -217,883 -73.40%
-
Tax Rate - - -0.58% - - - - -
Total Cost 485,414 242,162 737,522 525,558 304,299 172,704 981,198 -37.47%
-
Net Worth 784,309 788,252 818,638 822,042 816,605 811,251 851,722 -5.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 784,309 788,252 818,638 822,042 816,605 811,251 851,722 -5.35%
NOSH 1,943,766 1,945,342 1,934,400 1,945,202 1,937,839 1,937,086 1,940,585 0.10%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -7.49% -5.76% 3.41% -5.24% -9.13% -17.71% -31.89% -
ROE -3.82% -1.80% 1.27% -4.09% -3.84% -3.03% -25.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.23 11.77 39.47 25.67 14.39 7.57 38.34 -28.41%
EPS -1.54 -0.73 0.53 -1.73 -1.62 -1.27 -11.23 -73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4035 0.4052 0.4232 0.4226 0.4214 0.4188 0.4389 -5.45%
Adjusted Per Share Value based on latest NOSH - 1,882,500
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.98 7.09 23.64 15.46 8.63 4.54 23.04 -28.34%
EPS -0.93 -0.44 0.32 -1.04 -0.97 -0.76 -6.75 -73.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2429 0.2441 0.2535 0.2545 0.2529 0.2512 0.2637 -5.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.25 0.35 0.36 0.32 0.32 0.31 0.20 -
P/RPS 1.08 2.97 0.91 1.25 2.22 4.09 0.52 62.85%
P/EPS -16.23 -47.95 67.24 -18.50 -19.75 -24.41 -1.78 337.03%
EY -6.16 -2.09 1.49 -5.41 -5.06 -4.10 -56.14 -77.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.86 0.85 0.76 0.76 0.74 0.46 22.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 27/02/08 22/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.24 0.32 0.28 0.34 0.30 0.28 0.28 -
P/RPS 1.03 2.72 0.71 1.32 2.08 3.70 0.73 25.82%
P/EPS -15.58 -43.84 52.30 -19.65 -18.52 -22.05 -2.49 239.93%
EY -6.42 -2.28 1.91 -5.09 -5.40 -4.54 -40.10 -70.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.79 0.66 0.80 0.71 0.67 0.64 -5.28%

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