[MUIIND] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 32.06%
YoY- 88.29%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,462,746 1,438,049 1,438,845 1,424,865 1,393,946 1,382,157 1,377,029 4.08%
PBT -387,123 -107,506 -96,462 -128,557 -160,394 -1,081,268 -1,085,861 -49.56%
Tax -18,351 20,179 13,348 10,307 -13,649 52,542 54,575 -
NP -405,474 -87,327 -83,114 -118,250 -174,043 -1,028,726 -1,031,286 -46.17%
-
NP to SH -405,474 -87,327 -83,114 -118,250 -174,043 -1,028,726 -1,031,286 -46.17%
-
Tax Rate - - - - - - - -
Total Cost 1,868,220 1,525,376 1,521,959 1,543,115 1,567,989 2,410,883 2,408,315 -15.50%
-
Net Worth 556,418 404,672 329,290 460,685 447,797 479,838 426,808 19.24%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 556,418 404,672 329,290 460,685 447,797 479,838 426,808 19.24%
NOSH 1,940,093 1,941,804 1,490,000 1,990,000 1,943,564 1,945,027 1,667,222 10.58%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -27.72% -6.07% -5.78% -8.30% -12.49% -74.43% -74.89% -
ROE -72.87% -21.58% -25.24% -25.67% -38.87% -214.39% -241.63% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 75.40 74.06 96.57 71.60 71.72 71.06 82.59 -5.86%
EPS -20.90 -4.50 -5.58 -5.94 -8.95 -52.89 -61.86 -51.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2868 0.2084 0.221 0.2315 0.2304 0.2467 0.256 7.83%
Adjusted Per Share Value based on latest NOSH - 1,990,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 45.29 44.53 44.55 44.12 43.16 42.80 42.64 4.08%
EPS -12.56 -2.70 -2.57 -3.66 -5.39 -31.85 -31.93 -46.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.1253 0.102 0.1426 0.1387 0.1486 0.1322 19.22%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.19 0.19 0.18 0.28 0.29 0.25 0.23 -
P/RPS 0.25 0.26 0.19 0.39 0.40 0.35 0.28 -7.24%
P/EPS -0.91 -4.22 -3.23 -4.71 -3.24 -0.47 -0.37 81.70%
EY -110.00 -23.67 -30.99 -21.22 -30.88 -211.56 -268.94 -44.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.91 0.81 1.21 1.26 1.01 0.90 -18.60%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 27/08/04 21/05/04 27/02/04 21/11/03 27/08/03 -
Price 0.17 0.19 0.18 0.19 0.30 0.31 0.25 -
P/RPS 0.23 0.26 0.19 0.27 0.42 0.44 0.30 -16.16%
P/EPS -0.81 -4.22 -3.23 -3.20 -3.35 -0.59 -0.40 59.71%
EY -122.94 -23.67 -30.99 -31.27 -29.85 -170.61 -247.43 -37.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.91 0.81 0.82 1.30 1.26 0.98 -28.59%

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