[MUIIND] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2.15%
YoY- -2671.23%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,424,865 1,393,946 1,382,157 1,377,029 1,376,643 1,358,885 1,223,384 10.68%
PBT -128,557 -160,394 -1,081,268 -1,085,861 -1,067,539 -1,063,112 -11,157 409.39%
Tax 10,307 -13,649 52,542 54,575 57,553 66,487 -36,877 -
NP -118,250 -174,043 -1,028,726 -1,031,286 -1,009,986 -996,625 -48,034 82.22%
-
NP to SH -118,250 -174,043 -1,028,726 -1,031,286 -1,009,616 -996,255 -47,664 83.16%
-
Tax Rate - - - - - - - -
Total Cost 1,543,115 1,567,989 2,410,883 2,408,315 2,386,629 2,355,510 1,271,418 13.76%
-
Net Worth 460,685 447,797 479,838 426,808 511,121 551,935 1,099,106 -43.96%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 460,685 447,797 479,838 426,808 511,121 551,935 1,099,106 -43.96%
NOSH 1,990,000 1,943,564 1,945,027 1,667,222 1,942,688 1,940,700 1,936,751 1.82%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -8.30% -12.49% -74.43% -74.89% -73.37% -73.34% -3.93% -
ROE -25.67% -38.87% -214.39% -241.63% -197.53% -180.50% -4.34% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 71.60 71.72 71.06 82.59 70.86 70.02 63.17 8.70%
EPS -5.94 -8.95 -52.89 -61.86 -51.97 -51.33 -2.46 79.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.2304 0.2467 0.256 0.2631 0.2844 0.5675 -44.96%
Adjusted Per Share Value based on latest NOSH - 1,667,222
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 44.12 43.16 42.80 42.64 42.63 42.08 37.88 10.69%
EPS -3.66 -5.39 -31.85 -31.93 -31.26 -30.85 -1.48 82.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1426 0.1387 0.1486 0.1322 0.1583 0.1709 0.3403 -43.97%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.28 0.29 0.25 0.23 0.22 0.22 0.25 -
P/RPS 0.39 0.40 0.35 0.28 0.31 0.31 0.40 -1.67%
P/EPS -4.71 -3.24 -0.47 -0.37 -0.42 -0.43 -10.16 -40.07%
EY -21.22 -30.88 -211.56 -268.94 -236.23 -233.34 -9.84 66.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.26 1.01 0.90 0.84 0.77 0.44 96.16%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 27/02/04 21/11/03 27/08/03 30/05/03 28/02/03 19/11/02 -
Price 0.19 0.30 0.31 0.25 0.20 0.23 0.22 -
P/RPS 0.27 0.42 0.44 0.30 0.28 0.33 0.35 -15.87%
P/EPS -3.20 -3.35 -0.59 -0.40 -0.38 -0.45 -8.94 -49.55%
EY -31.27 -29.85 -170.61 -247.43 -259.85 -223.19 -11.19 98.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.30 1.26 0.98 0.76 0.81 0.39 64.04%

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