[MUIPROP] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -95.65%
YoY- -99.91%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 6,431 5,976 6,728 6,824 650 3,676 5,556 10.21%
PBT 3,532 -162 368 947 438 -868 1,282 96.16%
Tax -641 -480 -548 -400 -174 -156 -425 31.41%
NP 2,891 -642 -180 547 264 -1,024 857 124.43%
-
NP to SH 2,192 -1,189 -817 7 161 -1,206 283 290.01%
-
Tax Rate 18.15% - 148.91% 42.24% 39.73% - 33.15% -
Total Cost 3,540 6,618 6,908 6,277 386 4,700 4,699 -17.16%
-
Net Worth 247,802 291,156 296,793 324,737 322,402 300,972 278,613 -7.49%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 8,050 - - -
Div Payout % - - - - 5,000.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 247,802 291,156 296,793 324,737 322,402 300,972 278,613 -7.49%
NOSH 730,333 743,125 742,727 805,000 805,000 753,750 707,500 2.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 44.95% -10.74% -2.68% 8.02% 40.62% -27.86% 15.42% -
ROE 0.88% -0.41% -0.28% 0.00% 0.05% -0.40% 0.10% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.88 0.80 0.91 0.85 0.08 0.49 0.79 7.43%
EPS 0.30 -0.16 -0.11 0.00 0.02 -0.16 0.04 281.75%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.3393 0.3918 0.3996 0.4034 0.4005 0.3993 0.3938 -9.42%
Adjusted Per Share Value based on latest NOSH - 805,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.84 0.78 0.88 0.89 0.09 0.48 0.73 9.78%
EPS 0.29 -0.16 -0.11 0.00 0.02 -0.16 0.04 273.24%
DPS 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.3243 0.3811 0.3884 0.425 0.422 0.3939 0.3646 -7.49%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.15 0.14 0.14 0.14 0.15 0.17 0.17 -
P/RPS 17.03 17.41 15.46 16.52 185.77 34.86 21.65 -14.75%
P/EPS 49.98 -87.50 -127.27 16,100.00 750.00 -106.25 425.00 -75.90%
EY 2.00 -1.14 -0.79 0.01 0.13 -0.94 0.24 309.45%
DY 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.44 0.36 0.35 0.35 0.37 0.43 0.43 1.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 17/08/10 26/05/10 24/02/10 24/11/09 21/08/09 -
Price 0.15 0.16 0.14 0.13 0.14 0.15 0.16 -
P/RPS 17.03 19.90 15.46 15.34 173.38 30.76 20.37 -11.22%
P/EPS 49.98 -100.00 -127.27 14,950.00 700.00 -93.75 400.00 -74.91%
EY 2.00 -1.00 -0.79 0.01 0.14 -1.07 0.25 298.48%
DY 0.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.44 0.41 0.35 0.32 0.35 0.38 0.41 4.80%

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