[MUIPROP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -104.28%
YoY- -292.74%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 29,610 23,322 14,287 5,422 56,978 49,670 39,412 -17.31%
PBT 2,477 651 -802 -1,255 47,899 52,765 47,231 -85.91%
Tax -1,072 -1,242 -439 -175 -11,124 -17,515 -16,106 -83.49%
NP 1,405 -591 -1,241 -1,430 36,775 35,250 31,125 -87.25%
-
NP to SH 334 -627 -1,554 -1,540 35,992 34,552 30,702 -95.04%
-
Tax Rate 43.28% 190.78% - - 23.22% 33.19% 34.10% -
Total Cost 28,205 23,913 15,528 6,852 20,203 14,420 8,287 125.76%
-
Net Worth 298,998 322,434 302,289 306,753 317,853 336,331 324,313 -5.25%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 298,998 322,434 302,289 306,753 317,853 336,331 324,313 -5.25%
NOSH 753,333 783,750 740,000 733,333 755,714 759,384 761,836 -0.74%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.75% -2.53% -8.69% -26.37% 64.54% 70.97% 78.97% -
ROE 0.11% -0.19% -0.51% -0.50% 11.32% 10.27% 9.47% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.93 2.98 1.93 0.74 7.54 6.54 5.17 -16.66%
EPS 0.04 -0.08 -0.21 -0.21 4.76 4.55 4.03 -95.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3969 0.4114 0.4085 0.4183 0.4206 0.4429 0.4257 -4.55%
Adjusted Per Share Value based on latest NOSH - 733,333
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.88 3.05 1.87 0.71 7.46 6.50 5.16 -17.26%
EPS 0.04 -0.08 -0.20 -0.20 4.71 4.52 4.02 -95.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3913 0.422 0.3956 0.4015 0.416 0.4402 0.4245 -5.27%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.21 0.25 0.28 0.30 0.30 0.30 0.27 -
P/RPS 5.34 8.40 14.50 40.58 3.98 4.59 5.22 1.52%
P/EPS 473.65 -312.50 -133.33 -142.86 6.30 6.59 6.70 1596.49%
EY 0.21 -0.32 -0.75 -0.70 15.88 15.17 14.93 -94.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.69 0.72 0.71 0.68 0.63 -10.85%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 29/05/06 27/02/06 21/11/05 29/08/05 -
Price 0.28 0.22 0.22 0.26 0.28 0.26 0.28 -
P/RPS 7.12 7.39 11.39 35.17 3.71 3.98 5.41 20.03%
P/EPS 631.54 -275.00 -104.76 -123.81 5.88 5.71 6.95 1904.67%
EY 0.16 -0.36 -0.95 -0.81 17.01 17.50 14.39 -94.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.53 0.54 0.62 0.67 0.59 0.66 4.97%

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