[MUIIND] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 91.32%
YoY- -2103.83%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 269,519 302,432 331,218 318,922 408,178 358,291 351,642 -16.20%
PBT -357,774 -19,061 -2,948 -32,621 -346,138 -37,522 2,510 -
Tax 70,735 -1,417 -15,690 720 -21,270 -2,285 -2,361 -
NP -287,039 -20,478 -18,638 -31,901 -367,408 -39,807 149 -
-
NP to SH -296,967 -19,040 -23,241 -31,901 -367,408 -39,807 149 -
-
Tax Rate - - - - - - 94.06% -
Total Cost 556,558 322,910 349,856 350,823 775,586 398,098 351,493 35.73%
-
Net Worth 1,405,160 1,207,679 1,214,342 1,276,818 556,418 404,672 329,290 162.39%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,405,160 1,207,679 1,214,342 1,276,818 556,418 404,672 329,290 162.39%
NOSH 1,941,097 1,942,857 1,936,749 1,945,182 1,940,093 1,941,804 1,490,000 19.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -106.50% -6.77% -5.63% -10.00% -90.01% -11.11% 0.04% -
ROE -21.13% -1.58% -1.91% -2.50% -66.03% -9.84% 0.05% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.88 15.57 17.10 16.40 21.04 18.45 23.60 -29.73%
EPS -15.30 -0.98 -1.20 -1.64 -18.93 -2.05 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7239 0.6216 0.627 0.6564 0.2868 0.2084 0.221 120.08%
Adjusted Per Share Value based on latest NOSH - 1,945,182
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.36 9.38 10.27 9.89 12.65 11.11 10.90 -16.17%
EPS -9.21 -0.59 -0.72 -0.99 -11.39 -1.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4356 0.3744 0.3764 0.3958 0.1725 0.1254 0.1021 162.35%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.08 0.10 0.12 0.12 0.19 0.19 0.18 -
P/RPS 0.58 0.64 0.70 0.73 0.90 1.03 0.76 -16.44%
P/EPS -0.52 -10.20 -10.00 -7.32 -1.00 -9.27 1,800.00 -
EY -191.24 -9.80 -10.00 -13.67 -99.67 -10.79 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.16 0.19 0.18 0.66 0.91 0.81 -73.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 21/11/05 29/08/05 19/05/05 25/02/05 23/11/04 27/08/04 -
Price 0.12 0.09 0.11 0.10 0.17 0.19 0.18 -
P/RPS 0.86 0.58 0.64 0.61 0.81 1.03 0.76 8.56%
P/EPS -0.78 -9.18 -9.17 -6.10 -0.90 -9.27 1,800.00 -
EY -127.49 -10.89 -10.91 -16.40 -111.40 -10.79 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.14 0.18 0.15 0.59 0.91 0.81 -64.58%

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