[MUIIND] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 92.13%
YoY- -2103.83%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,222,091 952,572 650,140 318,922 1,462,746 1,054,568 696,277 45.35%
PBT -412,405 -54,631 -35,570 -32,621 -387,124 -40,985 -3,463 2299.56%
Tax 57,279 -13,456 -12,039 720 -18,351 2,919 5,204 392.65%
NP -355,126 -68,087 -47,609 -31,901 -405,475 -38,066 1,741 -
-
NP to SH -371,150 -74,183 -55,143 -31,901 -405,475 -38,066 1,741 -
-
Tax Rate - - - - - - - -
Total Cost 1,577,217 1,020,659 697,749 350,823 1,868,221 1,092,634 694,536 72.51%
-
Net Worth 867,317 1,207,124 1,217,417 1,276,818 2,069,506 404,742 427,512 60.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 867,317 1,207,124 1,217,417 1,276,818 2,069,506 404,742 427,512 60.05%
NOSH 1,940,308 1,941,963 1,941,654 1,945,182 1,940,284 1,942,142 1,934,444 0.20%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -29.06% -7.15% -7.32% -10.00% -27.72% -3.61% 0.25% -
ROE -42.79% -6.15% -4.53% -2.50% -19.59% -9.40% 0.41% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 62.98 49.05 33.48 16.40 75.39 54.30 35.99 45.06%
EPS -19.13 -3.82 -2.84 -1.64 -20.90 -1.96 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.447 0.6216 0.627 0.6564 1.0666 0.2084 0.221 59.72%
Adjusted Per Share Value based on latest NOSH - 1,945,182
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.84 29.50 20.13 9.88 45.29 32.65 21.56 45.35%
EPS -11.49 -2.30 -1.71 -0.99 -12.56 -1.18 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.3738 0.377 0.3954 0.6408 0.1253 0.1324 60.04%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.08 0.10 0.12 0.12 0.19 0.19 0.18 -
P/RPS 0.13 0.20 0.36 0.73 0.25 0.35 0.50 -59.16%
P/EPS -0.42 -2.62 -4.23 -7.32 -0.91 -9.69 200.00 -
EY -239.11 -38.20 -23.67 -13.67 -109.99 -10.32 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.19 0.18 0.18 0.91 0.81 -63.21%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 21/11/05 29/08/05 19/05/05 25/02/05 23/11/04 27/08/04 -
Price 0.12 0.09 0.11 0.10 0.17 0.19 0.18 -
P/RPS 0.19 0.18 0.33 0.61 0.23 0.35 0.50 -47.44%
P/EPS -0.63 -2.36 -3.87 -6.10 -0.81 -9.69 200.00 -
EY -159.40 -42.44 -25.82 -16.40 -122.93 -10.32 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.14 0.18 0.15 0.16 0.91 0.81 -51.82%

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