[MUIIND] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -514.21%
YoY- 41.3%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 499,381 278,831 146,715 743,962 571,503 391,560 216,309 74.58%
PBT -13,430 -17,486 -22,678 -246,694 -14,857 -18,907 -9,778 23.53%
Tax -12,747 -7,982 -3,311 9,458 4,408 24,447 32,501 -
NP -26,177 -25,468 -25,989 -237,236 -10,449 5,540 22,723 -
-
NP to SH -33,652 -31,393 -24,601 -217,883 52,602 6,991 23,064 -
-
Tax Rate - - - - - - - -
Total Cost 525,558 304,299 172,704 981,198 581,952 386,020 193,586 94.49%
-
Net Worth 822,042 816,605 811,251 851,722 1,021,759 967,670 982,255 -11.18%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 822,042 816,605 811,251 851,722 1,021,759 967,670 982,255 -11.18%
NOSH 1,945,202 1,937,839 1,937,086 1,940,585 1,941,033 1,941,944 1,938,151 0.24%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -5.24% -9.13% -17.71% -31.89% -1.83% 1.41% 10.50% -
ROE -4.09% -3.84% -3.03% -25.58% 5.15% 0.72% 2.35% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.67 14.39 7.57 38.34 29.44 20.16 11.16 74.16%
EPS -1.73 -1.62 -1.27 -11.23 2.71 0.36 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4226 0.4214 0.4188 0.4389 0.5264 0.4983 0.5068 -11.39%
Adjusted Per Share Value based on latest NOSH - 1,940,671
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.46 8.63 4.54 23.04 17.70 12.12 6.70 74.52%
EPS -1.04 -0.97 -0.76 -6.75 1.63 0.22 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2545 0.2529 0.2512 0.2637 0.3164 0.2996 0.3041 -11.18%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.32 0.32 0.31 0.20 0.14 0.14 0.11 -
P/RPS 1.25 2.22 4.09 0.52 0.48 0.69 0.99 16.80%
P/EPS -18.50 -19.75 -24.41 -1.78 5.17 38.89 9.24 -
EY -5.41 -5.06 -4.10 -56.14 19.36 2.57 10.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.74 0.46 0.27 0.28 0.22 128.34%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 28/08/07 30/05/07 28/02/07 27/11/06 28/08/06 29/05/06 -
Price 0.34 0.30 0.28 0.28 0.19 0.13 0.12 -
P/RPS 1.32 2.08 3.70 0.73 0.65 0.64 1.08 14.30%
P/EPS -19.65 -18.52 -22.05 -2.49 7.01 36.11 10.08 -
EY -5.09 -5.40 -4.54 -40.10 14.26 2.77 9.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.67 0.64 0.36 0.26 0.24 122.98%

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