[MUIIND] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 91.39%
YoY- -31.23%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 406,372 307,359 214,408 105,820 415,104 308,959 213,800 53.62%
PBT -49,436 -17,700 -14,747 -8,105 -116,592 -35,833 -23,510 64.35%
Tax -6,594 -5,287 -3,863 -1,924 -10,347 -7,210 -5,450 13.58%
NP -56,030 -22,987 -18,610 -10,029 -126,939 -43,043 -28,960 55.45%
-
NP to SH -60,548 -25,489 -20,041 -11,334 -131,696 -46,893 -30,658 57.60%
-
Tax Rate - - - - - - - -
Total Cost 462,402 330,346 233,018 115,849 542,043 352,002 242,760 53.84%
-
Net Worth 526,981 542,523 579,180 602,641 627,274 729,034 751,322 -21.10%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 526,981 542,523 579,180 602,641 627,274 729,034 751,322 -21.10%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -13.79% -7.48% -8.68% -9.48% -30.58% -13.93% -13.55% -
ROE -11.49% -4.70% -3.46% -1.88% -20.99% -6.43% -4.08% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.86 10.48 7.31 3.61 14.16 10.54 7.29 53.65%
EPS -2.06 -0.87 -0.68 -0.39 -4.49 -1.60 -1.05 56.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1797 0.185 0.1975 0.2055 0.2139 0.2486 0.2562 -21.10%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.60 9.53 6.65 3.28 12.87 9.58 6.63 53.60%
EPS -1.88 -0.79 -0.62 -0.35 -4.08 -1.45 -0.95 57.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1634 0.1682 0.1795 0.1868 0.1945 0.226 0.2329 -21.09%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.175 0.17 0.23 0.18 0.185 0.165 0.12 -
P/RPS 1.26 1.62 3.15 4.99 1.31 1.57 1.65 -16.49%
P/EPS -8.48 -19.56 -33.66 -46.57 -4.12 -10.32 -11.48 -18.33%
EY -11.80 -5.11 -2.97 -2.15 -24.27 -9.69 -8.71 22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 1.16 0.88 0.86 0.66 0.47 62.31%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 24/05/18 28/02/18 29/11/17 29/08/17 30/05/17 27/02/17 -
Price 0.20 0.18 0.21 0.215 0.165 0.185 0.16 -
P/RPS 1.44 1.72 2.87 5.96 1.17 1.76 2.19 -24.44%
P/EPS -9.69 -20.71 -30.73 -55.63 -3.67 -11.57 -15.30 -26.31%
EY -10.32 -4.83 -3.25 -1.80 -27.22 -8.64 -6.53 35.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.97 1.06 1.05 0.77 0.74 0.62 47.59%

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