[MUIIND] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 94.56%
YoY- -32.72%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,393,946 1,010,465 651,378 313,716 1,358,885 987,193 633,234 68.97%
PBT -160,394 -93,873 -67,395 -37,810 -1,063,112 -75,717 -44,646 134.02%
Tax -13,649 -30,909 -21,793 -16,391 66,487 -16,964 44,646 -
NP -174,043 -124,782 -89,188 -54,201 -996,625 -92,681 0 -
-
NP to SH -174,043 -124,782 -79,115 -54,201 -996,625 -92,681 -54,527 116.32%
-
Tax Rate - - - - - - - -
Total Cost 1,567,989 1,135,247 740,566 367,917 2,355,510 1,079,874 633,234 82.72%
-
Net Worth 443,792 478,751 440,292 511,121 568,382 1,100,344 1,155,545 -47.07%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 443,792 478,751 440,292 511,121 568,382 1,100,344 1,155,545 -47.07%
NOSH 1,941,350 1,940,622 1,719,891 1,942,688 1,940,533 1,938,932 1,940,462 0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -12.49% -12.35% -13.69% -17.28% -73.34% -9.39% 0.00% -
ROE -39.22% -26.06% -17.97% -10.60% -175.34% -8.42% -4.72% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 71.80 52.07 37.87 16.15 70.03 50.91 32.63 68.93%
EPS -8.97 -6.43 -4.60 -2.79 -51.36 -4.78 -2.81 116.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2286 0.2467 0.256 0.2631 0.2929 0.5675 0.5955 -47.08%
Adjusted Per Share Value based on latest NOSH - 1,942,688
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 43.21 31.32 20.19 9.73 42.13 30.60 19.63 68.97%
EPS -5.40 -3.87 -2.45 -1.68 -30.90 -2.87 -1.69 116.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1376 0.1484 0.1365 0.1584 0.1762 0.3411 0.3582 -47.06%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.29 0.25 0.23 0.22 0.22 0.25 0.37 -
P/RPS 0.40 0.48 0.61 1.36 0.31 0.49 1.13 -49.86%
P/EPS -3.23 -3.89 -5.00 -7.89 -0.43 -5.23 -13.17 -60.71%
EY -30.91 -25.72 -20.00 -12.68 -233.45 -19.12 -7.59 154.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.01 0.90 0.84 0.75 0.44 0.62 61.07%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 27/08/03 30/05/03 28/02/03 19/11/02 23/08/02 -
Price 0.30 0.31 0.25 0.20 0.23 0.22 0.32 -
P/RPS 0.42 0.60 0.66 1.24 0.33 0.43 0.98 -43.06%
P/EPS -3.35 -4.82 -5.43 -7.17 -0.45 -4.60 -11.39 -55.67%
EY -29.88 -20.74 -18.40 -13.95 -223.30 -21.73 -8.78 125.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.26 0.98 0.76 0.79 0.39 0.54 80.25%

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