[MUIIND] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -70.6%
YoY- 69.74%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,358,885 1,223,384 1,027,323 821,771 692,839 627,568 658,152 61.93%
PBT -1,063,112 -11,157 3,964 16,698 35,551 -50,771 -47,667 687.86%
Tax 66,487 -36,877 -41,548 -40,595 -18,608 23,067 47,667 24.76%
NP -996,625 -48,034 -37,584 -23,897 16,943 -27,704 0 -
-
NP to SH -996,255 -47,664 -37,214 -31,822 -18,653 -103,851 -104,092 348.93%
-
Tax Rate - - 1,048.13% 243.11% 52.34% - - -
Total Cost 2,355,510 1,271,418 1,064,907 845,668 675,896 655,272 658,152 133.43%
-
Net Worth 551,935 1,099,106 1,147,973 1,119,599 1,137,138 918,106 1,025,997 -33.78%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 551,935 1,099,106 1,147,973 1,119,599 1,137,138 918,106 1,025,997 -33.78%
NOSH 1,940,700 1,936,751 1,927,746 1,944,761 1,944,491 1,937,342 1,932,926 0.26%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -73.34% -3.93% -3.66% -2.91% 2.45% -4.41% 0.00% -
ROE -180.50% -4.34% -3.24% -2.84% -1.64% -11.31% -10.15% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 70.02 63.17 53.29 42.26 35.63 32.39 34.05 61.49%
EPS -51.33 -2.46 -1.93 -1.64 -0.96 -5.36 -5.39 347.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2844 0.5675 0.5955 0.5757 0.5848 0.4739 0.5308 -33.95%
Adjusted Per Share Value based on latest NOSH - 1,944,761
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 42.08 37.88 31.81 25.45 21.45 19.43 20.38 61.93%
EPS -30.85 -1.48 -1.15 -0.99 -0.58 -3.22 -3.22 349.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.3403 0.3555 0.3467 0.3521 0.2843 0.3177 -33.78%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.22 0.25 0.37 0.38 0.38 0.34 0.55 -
P/RPS 0.31 0.40 0.69 0.90 1.07 1.05 1.62 -66.69%
P/EPS -0.43 -10.16 -19.17 -23.22 -39.61 -6.34 -10.21 -87.82%
EY -233.34 -9.84 -5.22 -4.31 -2.52 -15.77 -9.79 723.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.44 0.62 0.66 0.65 0.72 1.04 -18.11%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 19/11/02 23/08/02 24/05/02 26/02/02 16/11/01 29/08/01 -
Price 0.23 0.22 0.32 0.40 0.35 0.41 0.48 -
P/RPS 0.33 0.35 0.60 0.95 0.98 1.27 1.41 -61.92%
P/EPS -0.45 -8.94 -16.58 -24.45 -36.49 -7.65 -8.91 -86.26%
EY -223.19 -11.19 -6.03 -4.09 -2.74 -13.07 -11.22 630.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.39 0.54 0.69 0.60 0.87 0.90 -6.76%

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