[MUIIND] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -146.4%
YoY- 67.69%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 608,260 350,270 230,516 109,402 663,374 470,248 307,296 57.45%
PBT -2,923 7,202 6,941 107 24,738 41,349 12,303 -
Tax -5,882 -8,533 -5,417 -1,693 -12,841 -10,367 -4,477 19.89%
NP -8,805 -1,331 1,524 -1,586 11,897 30,982 7,826 -
-
NP to SH -6,958 -3,076 -767 -2,916 6,284 17,306 1,389 -
-
Tax Rate - 118.48% 78.04% 1,582.24% 51.91% 25.07% 36.39% -
Total Cost 617,065 351,601 228,992 110,988 651,477 439,266 299,470 61.71%
-
Net Worth 789,445 765,984 761,879 768,037 778,301 780,647 738,712 4.51%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 789,445 765,984 761,879 768,037 778,301 780,647 738,712 4.51%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.45% -0.38% 0.66% -1.45% 1.79% 6.59% 2.55% -
ROE -0.88% -0.40% -0.10% -0.38% 0.81% 2.22% 0.19% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.74 11.94 7.86 3.73 22.62 16.04 10.48 57.43%
EPS -0.24 -0.10 -0.03 -0.10 0.21 0.59 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2692 0.2612 0.2598 0.2619 0.2654 0.2662 0.2519 4.51%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.86 10.86 7.15 3.39 20.56 14.58 9.53 57.43%
EPS -0.22 -0.10 -0.02 -0.09 0.19 0.54 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2447 0.2375 0.2362 0.2381 0.2413 0.242 0.229 4.50%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.30 0.325 0.20 0.195 0.205 0.185 0.185 -
P/RPS 1.45 2.72 2.54 5.23 0.91 1.15 1.77 -12.41%
P/EPS -126.44 -309.84 -764.68 -196.11 95.67 31.35 390.59 -
EY -0.79 -0.32 -0.13 -0.51 1.05 3.19 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.24 0.77 0.74 0.77 0.69 0.73 32.13%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 25/11/14 27/08/14 29/05/14 25/02/14 25/11/13 28/08/13 -
Price 0.25 0.23 0.285 0.20 0.205 0.21 0.16 -
P/RPS 1.21 1.93 3.63 5.36 0.91 1.31 1.53 -14.44%
P/EPS -105.37 -219.27 -1,089.67 -201.14 95.67 35.59 337.80 -
EY -0.95 -0.46 -0.09 -0.50 1.05 2.81 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 1.10 0.76 0.77 0.79 0.64 28.20%

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