[MUIIND] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 66.74%
YoY- -104.95%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 222,617 228,974 278,860 220,550 132,116 146,715 172,459 18.57%
PBT -20,739 -7,766 48,404 4,056 5,192 -22,678 -231,837 -80.02%
Tax 104 -5,422 3,837 -4,765 -4,671 -3,311 5,050 -92.50%
NP -20,635 -13,188 52,241 -709 521 -25,989 -226,787 -79.79%
-
NP to SH -15,733 -14,201 44,008 -2,259 -6,792 -24,601 -214,827 -82.52%
-
Tax Rate - - -7.93% 117.48% 89.97% - - -
Total Cost 243,252 242,162 226,619 221,259 131,595 172,704 399,246 -28.15%
-
Net Worth 783,736 788,252 840,058 795,544 817,756 811,251 832,742 -3.96%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 783,736 788,252 840,058 795,544 817,756 811,251 832,742 -3.96%
NOSH 1,942,345 1,945,342 1,942,780 1,882,500 1,940,571 1,937,086 1,940,671 0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -9.27% -5.76% 18.73% -0.32% 0.39% -17.71% -131.50% -
ROE -2.01% -1.80% 5.24% -0.28% -0.83% -3.03% -25.80% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.46 11.77 14.35 11.72 6.81 7.57 8.89 18.46%
EPS -0.81 -0.73 2.27 -0.12 -0.35 -1.27 -11.07 -82.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4035 0.4052 0.4324 0.4226 0.4214 0.4188 0.4291 -4.02%
Adjusted Per Share Value based on latest NOSH - 1,882,500
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.89 7.09 8.63 6.83 4.09 4.54 5.34 18.53%
EPS -0.49 -0.44 1.36 -0.07 -0.21 -0.76 -6.65 -82.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2427 0.2441 0.2601 0.2463 0.2532 0.2512 0.2579 -3.97%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.25 0.35 0.36 0.32 0.32 0.31 0.20 -
P/RPS 2.18 2.97 2.51 2.73 4.70 4.09 2.25 -2.08%
P/EPS -30.86 -47.95 15.89 -266.67 -91.43 -24.41 -1.81 563.58%
EY -3.24 -2.09 6.29 -0.38 -1.09 -4.10 -55.35 -84.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.86 0.83 0.76 0.76 0.74 0.47 20.30%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 27/02/08 22/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.24 0.32 0.28 0.34 0.30 0.28 0.28 -
P/RPS 2.09 2.72 1.95 2.90 4.41 3.70 3.15 -23.94%
P/EPS -29.63 -43.84 12.36 -283.33 -85.71 -22.05 -2.53 416.48%
EY -3.38 -2.28 8.09 -0.35 -1.17 -4.54 -39.53 -80.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.79 0.65 0.80 0.71 0.67 0.65 -6.25%

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