[MUIPROP] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 54.51%
YoY- 31.36%
Quarter Report
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 28,773 20,827 18,603 23,841 25,206 21,776 22,544 17.64%
PBT 6,119 5,756 4,467 5,697 4,897 4,922 4,936 15.38%
Tax -3,247 -2,960 -1,774 -2,287 -2,690 -1,981 -1,780 49.23%
NP 2,872 2,796 2,693 3,410 2,207 2,941 3,156 -6.08%
-
NP to SH 2,872 2,796 2,693 3,410 2,207 2,941 3,156 -6.08%
-
Tax Rate 53.06% 51.42% 39.71% 40.14% 54.93% 40.25% 36.06% -
Total Cost 25,901 18,031 15,910 20,431 22,999 18,835 19,388 21.27%
-
Net Worth 846,333 850,286 855,912 860,002 872,373 897,391 895,149 -3.66%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 18,944 - - - -
Div Payout % - - - 555.56% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 846,333 850,286 855,912 860,002 872,373 897,391 895,149 -3.66%
NOSH 755,789 755,675 769,428 757,777 761,034 773,947 769,756 -1.21%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 9.98% 13.42% 14.48% 14.30% 8.76% 13.51% 14.00% -
ROE 0.34% 0.33% 0.31% 0.40% 0.25% 0.33% 0.35% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 3.81 2.76 2.42 3.15 3.31 2.81 2.93 19.11%
EPS 0.38 0.37 0.35 0.45 0.29 0.38 0.41 -4.93%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.1198 1.1252 1.1124 1.1349 1.1463 1.1595 1.1629 -2.48%
Adjusted Per Share Value based on latest NOSH - 757,777
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 3.77 2.73 2.43 3.12 3.30 2.85 2.95 17.74%
EPS 0.38 0.37 0.35 0.45 0.29 0.38 0.41 -4.93%
DPS 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
NAPS 1.1077 1.1129 1.1202 1.1256 1.1418 1.1745 1.1716 -3.66%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.30 0.37 0.33 0.34 0.44 0.58 0.83 -
P/RPS 7.88 13.42 13.65 10.81 13.28 20.61 28.34 -57.36%
P/EPS 78.95 100.00 94.29 75.56 151.72 152.63 202.44 -46.59%
EY 1.27 1.00 1.06 1.32 0.66 0.66 0.49 88.57%
DY 0.00 0.00 0.00 7.35 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.30 0.30 0.38 0.50 0.71 -47.47%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 16/11/01 29/08/01 24/05/01 28/02/01 16/11/00 30/08/00 31/05/00 -
Price 0.35 0.38 0.38 0.35 0.44 0.51 0.71 -
P/RPS 9.19 13.79 15.72 11.12 13.28 18.13 24.24 -47.58%
P/EPS 92.11 102.70 108.57 77.78 151.72 134.21 173.17 -34.32%
EY 1.09 0.97 0.92 1.29 0.66 0.75 0.58 52.22%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.34 0.31 0.38 0.44 0.61 -36.29%

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