[MUIIND] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -364.32%
YoY- -132.97%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,360,750 1,416,609 1,437,033 1,462,746 1,438,049 1,438,845 1,424,865 -3.02%
PBT -400,768 -419,229 -413,771 -387,123 -107,506 -96,462 -128,557 113.25%
Tax -37,657 -38,525 -25,196 -18,351 20,179 13,348 10,307 -
NP -438,425 -457,754 -438,967 -405,474 -87,327 -83,114 -118,250 139.35%
-
NP to SH -441,590 -462,357 -438,967 -405,474 -87,327 -83,114 -118,250 140.50%
-
Tax Rate - - - - - - - -
Total Cost 1,799,175 1,874,363 1,876,000 1,868,220 1,525,376 1,521,959 1,543,115 10.76%
-
Net Worth 1,207,679 1,214,342 1,276,818 556,418 404,672 329,290 460,685 90.01%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,207,679 1,214,342 1,276,818 556,418 404,672 329,290 460,685 90.01%
NOSH 1,942,857 1,936,749 1,945,182 1,940,093 1,941,804 1,490,000 1,990,000 -1.58%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -32.22% -32.31% -30.55% -27.72% -6.07% -5.78% -8.30% -
ROE -36.57% -38.07% -34.38% -72.87% -21.58% -25.24% -25.67% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 70.04 73.14 73.88 75.40 74.06 96.57 71.60 -1.45%
EPS -22.73 -23.87 -22.57 -20.90 -4.50 -5.58 -5.94 144.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6216 0.627 0.6564 0.2868 0.2084 0.221 0.2315 93.06%
Adjusted Per Share Value based on latest NOSH - 1,940,093
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 42.18 43.91 44.55 45.34 44.58 44.60 44.17 -3.02%
EPS -13.69 -14.33 -13.61 -12.57 -2.71 -2.58 -3.67 140.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3744 0.3764 0.3958 0.1725 0.1254 0.1021 0.1428 90.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.10 0.12 0.12 0.19 0.19 0.18 0.28 -
P/RPS 0.14 0.16 0.16 0.25 0.26 0.19 0.39 -49.45%
P/EPS -0.44 -0.50 -0.53 -0.91 -4.22 -3.23 -4.71 -79.38%
EY -227.29 -198.94 -188.06 -110.00 -23.67 -30.99 -21.22 385.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.18 0.66 0.91 0.81 1.21 -74.01%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 29/08/05 19/05/05 25/02/05 23/11/04 27/08/04 21/05/04 -
Price 0.09 0.11 0.10 0.17 0.19 0.18 0.19 -
P/RPS 0.13 0.15 0.14 0.23 0.26 0.19 0.27 -38.54%
P/EPS -0.40 -0.46 -0.44 -0.81 -4.22 -3.23 -3.20 -74.96%
EY -252.54 -217.03 -225.67 -122.94 -23.67 -30.99 -31.27 302.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.18 0.15 0.59 0.91 0.81 0.82 -69.19%

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