[MUIIND] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 66.49%
YoY- -72.71%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 313,716 371,692 353,959 337,276 295,958 236,191 157,898 58.10%
PBT -37,810 -987,395 -31,071 -11,263 -33,383 72,857 -15,950 77.87%
Tax -16,391 83,451 -7,083 11,263 33,383 -26,967 15,950 -
NP -54,201 -903,944 -38,154 0 0 45,890 0 -
-
NP to SH -54,201 -903,944 -38,154 -13,687 -40,840 45,890 -27,704 56.49%
-
Tax Rate - - - - - 37.01% - -
Total Cost 367,917 1,275,636 392,113 337,276 295,958 190,301 157,898 75.84%
-
Net Worth 511,121 551,935 1,099,106 1,147,973 1,119,599 1,137,138 918,106 -32.35%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 511,121 551,935 1,099,106 1,147,973 1,119,599 1,137,138 918,106 -32.35%
NOSH 1,942,688 1,940,700 1,936,751 1,927,746 1,944,761 1,944,491 1,937,342 0.18%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -17.28% -243.20% -10.78% 0.00% 0.00% 19.43% 0.00% -
ROE -10.60% -163.78% -3.47% -1.19% -3.65% 4.04% -3.02% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 16.15 19.15 18.28 17.50 15.22 12.15 8.15 57.83%
EPS -2.79 -46.58 -1.97 -0.71 -2.10 2.36 -1.43 56.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2631 0.2844 0.5675 0.5955 0.5757 0.5848 0.4739 -32.47%
Adjusted Per Share Value based on latest NOSH - 1,927,746
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 9.71 11.51 10.96 10.44 9.16 7.31 4.89 58.04%
EPS -1.68 -27.99 -1.18 -0.42 -1.26 1.42 -0.86 56.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1583 0.1709 0.3403 0.3555 0.3467 0.3521 0.2843 -32.34%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.22 0.22 0.25 0.37 0.38 0.38 0.34 -
P/RPS 1.36 1.15 1.37 2.11 2.50 3.13 4.17 -52.65%
P/EPS -7.89 -0.47 -12.69 -52.11 -18.10 16.10 -23.78 -52.10%
EY -12.68 -211.72 -7.88 -1.92 -5.53 6.21 -4.21 108.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.44 0.62 0.66 0.65 0.72 10.83%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 19/11/02 23/08/02 24/05/02 26/02/02 16/11/01 -
Price 0.20 0.23 0.22 0.32 0.40 0.35 0.41 -
P/RPS 1.24 1.20 1.20 1.83 2.63 2.88 5.03 -60.71%
P/EPS -7.17 -0.49 -11.17 -45.07 -19.05 14.83 -28.67 -60.33%
EY -13.95 -202.51 -8.95 -2.22 -5.25 6.74 -3.49 152.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.39 0.54 0.69 0.60 0.87 -8.62%

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