[MUIIND] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -5.07%
YoY- 91.51%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,416,609 1,437,033 1,462,746 1,438,049 1,438,845 1,424,865 1,393,946 1.08%
PBT -419,229 -413,771 -387,123 -107,506 -96,462 -128,557 -160,394 89.85%
Tax -38,525 -25,196 -18,351 20,179 13,348 10,307 -13,649 99.84%
NP -457,754 -438,967 -405,474 -87,327 -83,114 -118,250 -174,043 90.65%
-
NP to SH -462,357 -438,967 -405,474 -87,327 -83,114 -118,250 -174,043 91.92%
-
Tax Rate - - - - - - - -
Total Cost 1,874,363 1,876,000 1,868,220 1,525,376 1,521,959 1,543,115 1,567,989 12.64%
-
Net Worth 1,214,342 1,276,818 556,418 404,672 329,290 460,685 447,797 94.58%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,214,342 1,276,818 556,418 404,672 329,290 460,685 447,797 94.58%
NOSH 1,936,749 1,945,182 1,940,093 1,941,804 1,490,000 1,990,000 1,943,564 -0.23%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -32.31% -30.55% -27.72% -6.07% -5.78% -8.30% -12.49% -
ROE -38.07% -34.38% -72.87% -21.58% -25.24% -25.67% -38.87% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 73.14 73.88 75.40 74.06 96.57 71.60 71.72 1.31%
EPS -23.87 -22.57 -20.90 -4.50 -5.58 -5.94 -8.95 92.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.627 0.6564 0.2868 0.2084 0.221 0.2315 0.2304 95.03%
Adjusted Per Share Value based on latest NOSH - 1,941,804
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 43.86 44.50 45.29 44.53 44.55 44.12 43.16 1.07%
EPS -14.32 -13.59 -12.56 -2.70 -2.57 -3.66 -5.39 91.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.376 0.3954 0.1723 0.1253 0.102 0.1426 0.1387 94.53%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.12 0.12 0.19 0.19 0.18 0.28 0.29 -
P/RPS 0.16 0.16 0.25 0.26 0.19 0.39 0.40 -45.74%
P/EPS -0.50 -0.53 -0.91 -4.22 -3.23 -4.71 -3.24 -71.26%
EY -198.94 -188.06 -110.00 -23.67 -30.99 -21.22 -30.88 246.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.66 0.91 0.81 1.21 1.26 -71.70%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 19/05/05 25/02/05 23/11/04 27/08/04 21/05/04 27/02/04 -
Price 0.11 0.10 0.17 0.19 0.18 0.19 0.30 -
P/RPS 0.15 0.14 0.23 0.26 0.19 0.27 0.42 -49.69%
P/EPS -0.46 -0.44 -0.81 -4.22 -3.23 -3.20 -3.35 -73.41%
EY -217.03 -225.67 -122.94 -23.67 -30.99 -31.27 -29.85 275.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.15 0.59 0.91 0.81 0.82 1.30 -73.26%

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