[MUHIBAH] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -98.14%
YoY- -99.09%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 216,368 996,862 683,082 390,259 163,681 726,006 523,709 -44.49%
PBT 12,383 55,740 33,057 11,573 7,571 33,617 25,184 -37.67%
Tax -6,470 -47,909 -30,796 -11,509 -4,134 -14,539 -12,393 -35.13%
NP 5,913 7,831 2,261 64 3,437 19,078 12,791 -40.18%
-
NP to SH 5,913 7,831 2,261 64 3,437 19,078 12,791 -40.18%
-
Tax Rate 52.25% 85.95% 93.16% 99.45% 54.60% 43.25% 49.21% -
Total Cost 210,455 989,031 680,821 390,195 160,244 706,928 510,918 -44.60%
-
Net Worth 253,001 287,725 237,621 268,799 244,472 240,418 233,213 5.57%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,337 - - - - - -
Div Payout % - 55.39% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 253,001 287,725 237,621 268,799 244,472 240,418 233,213 5.57%
NOSH 144,572 144,585 144,012 160,000 143,807 143,106 143,076 0.69%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.73% 0.79% 0.33% 0.02% 2.10% 2.63% 2.44% -
ROE 2.34% 2.72% 0.95% 0.02% 1.41% 7.94% 5.48% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 149.66 689.46 474.32 243.91 113.82 507.32 366.04 -44.88%
EPS 4.09 5.43 1.57 0.04 2.39 13.30 8.94 -40.59%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.99 1.65 1.68 1.70 1.68 1.63 4.84%
Adjusted Per Share Value based on latest NOSH - 144,145
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 29.66 136.64 93.63 53.49 22.44 99.52 71.79 -44.49%
EPS 0.81 1.07 0.31 0.01 0.47 2.62 1.75 -40.13%
DPS 0.00 0.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3468 0.3944 0.3257 0.3685 0.3351 0.3295 0.3197 5.56%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.41 0.44 0.49 0.56 0.65 0.58 0.52 -
P/RPS 0.27 0.06 0.10 0.23 0.57 0.11 0.14 54.87%
P/EPS 10.02 8.12 31.21 1,400.00 27.20 4.35 5.82 43.59%
EY 9.98 12.31 3.20 0.07 3.68 22.99 17.19 -30.38%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.30 0.33 0.38 0.35 0.32 -19.74%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 25/02/05 25/11/04 24/08/04 27/05/04 27/02/04 21/11/03 -
Price 0.45 0.44 0.50 0.50 0.52 0.75 0.56 -
P/RPS 0.30 0.06 0.11 0.20 0.46 0.15 0.15 58.67%
P/EPS 11.00 8.12 31.85 1,250.00 21.76 5.63 6.26 45.56%
EY 9.09 12.31 3.14 0.08 4.60 17.78 15.96 -31.26%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.30 0.30 0.31 0.45 0.34 -16.36%

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