[MUIIND] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -5624.44%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,222,091 1,462,746 1,393,946 1,358,885 692,839 705,111 697,067 -0.59%
PBT -412,405 -387,124 -160,394 -1,063,112 43,848 -11,970 63,362 -
Tax 57,279 -18,351 -13,649 66,487 -43,848 11,970 -20,586 -
NP -355,126 -405,475 -174,043 -996,625 0 0 42,776 -
-
NP to SH -371,150 -405,475 -174,043 -996,625 -17,410 -64,768 42,776 -
-
Tax Rate - - - - 100.00% - 32.49% -
Total Cost 1,577,217 1,868,221 1,567,989 2,355,510 692,839 705,111 654,291 -0.93%
-
Net Worth 867,317 2,069,506 443,792 568,382 1,131,263 1,127,217 1,211,028 0.35%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 867,317 2,069,506 443,792 568,382 1,131,263 1,127,217 1,211,028 0.35%
NOSH 1,940,308 1,940,284 1,941,350 1,940,533 1,934,444 1,939,131 1,939,818 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -29.06% -27.72% -12.49% -73.34% 0.00% 0.00% 6.14% -
ROE -42.79% -19.59% -39.22% -175.34% -1.54% -5.75% 3.53% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 62.98 75.39 71.80 70.03 35.82 36.36 35.93 -0.59%
EPS -19.13 -20.90 -8.97 -51.36 -0.90 -3.34 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.447 1.0666 0.2286 0.2929 0.5848 0.5813 0.6243 0.35%
Adjusted Per Share Value based on latest NOSH - 1,940,700
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 37.84 45.29 43.16 42.08 21.45 21.83 21.58 -0.59%
EPS -11.49 -12.56 -5.39 -30.86 -0.54 -2.01 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.6408 0.1374 0.176 0.3503 0.349 0.375 0.35%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.08 0.19 0.29 0.22 0.38 0.40 0.00 -
P/RPS 0.13 0.25 0.40 0.31 1.06 1.10 0.00 -100.00%
P/EPS -0.42 -0.91 -3.23 -0.43 -42.22 -11.98 0.00 -100.00%
EY -239.11 -109.99 -30.91 -233.45 -2.37 -8.35 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 1.27 0.75 0.65 0.69 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 27/02/04 28/02/03 26/02/02 28/02/01 29/02/00 -
Price 0.12 0.17 0.30 0.23 0.35 0.38 0.92 -
P/RPS 0.19 0.23 0.42 0.33 0.98 1.05 2.56 2.80%
P/EPS -0.63 -0.81 -3.35 -0.45 -38.89 -11.38 41.72 -
EY -159.40 -122.93 -29.88 -223.30 -2.57 -8.79 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.16 1.31 0.79 0.60 0.65 1.47 1.81%

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