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

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1078.83%
YoY- -1359.46%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP'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 79,164 89,292 86,087 85,903 94,681 101,041 104,226 -16.73%
PBT -500,561 -507,905 -552,846 -551,950 -41,379 -33,519 -30,347 546.87%
Tax -19,005 -19,545 -3,692 -4,965 -5,864 -6,746 -8,610 69.44%
NP -519,566 -527,450 -556,538 -556,915 -47,243 -40,265 -38,957 461.50%
-
NP to SH -520,159 -527,768 -556,538 -556,915 -47,243 -40,265 -38,957 461.93%
-
Tax Rate - - - - - - - -
Total Cost 598,730 616,742 642,625 642,818 141,924 141,306 143,183 159.32%
-
Net Worth 334,346 323,911 311,769 307,449 877,994 856,774 810,310 -44.54%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 7,671 7,671 7,671 13,407 5,736 5,736 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
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 334,346 323,911 311,769 307,449 877,994 856,774 810,310 -44.54%
NOSH 754,901 760,890 798,999 767,855 767,142 755,333 703,333 4.82%
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 -656.32% -590.70% -646.48% -648.31% -49.90% -39.85% -37.38% -
ROE -155.58% -162.94% -178.51% -181.14% -5.38% -4.70% -4.81% -
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 10.49 11.74 10.77 11.19 12.34 13.38 14.82 -20.55%
EPS -68.90 -69.36 -69.65 -72.53 -6.16 -5.33 -5.54 435.96%
DPS 0.00 1.01 0.96 1.00 1.75 0.76 0.82 -
NAPS 0.4429 0.4257 0.3902 0.4004 1.1445 1.1343 1.1521 -47.09%
Adjusted Per Share Value based on latest NOSH - 767,855
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.36 11.69 11.27 11.24 12.39 13.22 13.64 -16.74%
EPS -68.08 -69.07 -72.84 -72.89 -6.18 -5.27 -5.10 461.84%
DPS 0.00 1.00 1.00 1.00 1.75 0.75 0.75 -
NAPS 0.4376 0.4239 0.408 0.4024 1.1491 1.1213 1.0605 -44.54%
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 0.30 0.27 0.23 0.31 0.40 0.31 0.38 -
P/RPS 2.86 2.30 2.13 2.77 3.24 2.32 2.56 7.66%
P/EPS -0.44 -0.39 -0.33 -0.43 -6.50 -5.82 -6.86 -83.94%
EY -229.68 -256.90 -302.84 -233.96 -15.40 -17.20 -14.58 527.35%
DY 0.00 3.73 4.17 3.22 4.37 2.45 2.15 -
P/NAPS 0.68 0.63 0.59 0.77 0.35 0.27 0.33 61.85%
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 0.26 0.28 0.28 0.28 0.37 0.38 0.32 -
P/RPS 2.48 2.39 2.60 2.50 3.00 2.84 2.16 9.63%
P/EPS -0.38 -0.40 -0.40 -0.39 -6.01 -7.13 -5.78 -83.68%
EY -265.02 -247.72 -248.77 -259.03 -16.64 -14.03 -17.31 515.55%
DY 0.00 3.60 3.43 3.57 4.72 2.00 2.55 -
P/NAPS 0.59 0.66 0.72 0.70 0.32 0.34 0.28 64.28%

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