[MUIIND] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 94.0%
YoY- -32.72%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 383,481 359,087 337,662 313,716 371,692 353,959 337,276 8.91%
PBT -66,521 -26,478 -29,585 -37,810 -987,395 -31,071 -11,263 225.68%
Tax 17,260 -9,116 -5,402 -16,391 83,451 -7,083 11,263 32.81%
NP -49,261 -35,594 -34,987 -54,201 -903,944 -38,154 0 -
-
NP to SH -49,261 -35,594 -30,010 -54,201 -903,944 -38,154 -13,687 134.30%
-
Tax Rate - - - - - - - -
Total Cost 432,742 394,681 372,649 367,917 1,275,636 392,113 337,276 18.02%
-
Net Worth 447,797 479,838 426,808 511,121 551,935 1,099,106 1,147,973 -46.52%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 447,797 479,838 426,808 511,121 551,935 1,099,106 1,147,973 -46.52%
NOSH 1,943,564 1,945,027 1,667,222 1,942,688 1,940,700 1,936,751 1,927,746 0.54%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -12.85% -9.91% -10.36% -17.28% -243.20% -10.78% 0.00% -
ROE -11.00% -7.42% -7.03% -10.60% -163.78% -3.47% -1.19% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.73 18.46 20.25 16.15 19.15 18.28 17.50 8.30%
EPS -2.54 -1.83 -1.80 -2.79 -46.58 -1.97 -0.71 133.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2304 0.2467 0.256 0.2631 0.2844 0.5675 0.5955 -46.81%
Adjusted Per Share Value based on latest NOSH - 1,942,688
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.89 11.13 10.47 9.73 11.52 10.97 10.46 8.89%
EPS -1.53 -1.10 -0.93 -1.68 -28.02 -1.18 -0.42 136.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1487 0.1323 0.1584 0.1711 0.3407 0.3559 -46.52%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.29 0.25 0.23 0.22 0.22 0.25 0.37 -
P/RPS 1.47 1.35 1.14 1.36 1.15 1.37 2.11 -21.36%
P/EPS -11.44 -13.66 -12.78 -7.89 -0.47 -12.69 -52.11 -63.50%
EY -8.74 -7.32 -7.83 -12.68 -211.72 -7.88 -1.92 173.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.01 0.90 0.84 0.77 0.44 0.62 60.23%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 27/08/03 30/05/03 28/02/03 19/11/02 23/08/02 -
Price 0.30 0.31 0.25 0.20 0.23 0.22 0.32 -
P/RPS 1.52 1.68 1.23 1.24 1.20 1.20 1.83 -11.60%
P/EPS -11.84 -16.94 -13.89 -7.17 -0.49 -11.17 -45.07 -58.88%
EY -8.45 -5.90 -7.20 -13.95 -202.51 -8.95 -2.22 143.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.26 0.98 0.76 0.81 0.39 0.54 79.33%

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