[MUIIND] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 27.02%
YoY- -45.09%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 783,120 1,300,280 1,392,554 1,302,756 1,266,468 597,500 691,418 2.09%
PBT -37,814 -71,140 -6,926 -134,790 -89,292 -26,118 45,276 -
Tax 48,894 -24,078 10,408 -43,586 89,292 26,118 -37,820 -
NP 11,080 -95,218 3,482 -178,376 0 0 7,456 6.82%
-
NP to SH 13,982 -110,286 3,482 -158,230 -109,054 -71,192 7,456 11.04%
-
Tax Rate - - - - - - 83.53% -
Total Cost 772,040 1,395,498 1,389,072 1,481,132 1,266,468 597,500 683,962 2.03%
-
Net Worth 967,670 1,217,417 427,512 440,292 1,155,545 1,032,478 1,223,176 -3.82%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 967,670 1,217,417 427,512 440,292 1,155,545 1,032,478 1,223,176 -3.82%
NOSH 1,941,944 1,941,654 1,934,444 1,719,891 1,940,462 1,945,136 1,962,105 -0.17%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.41% -7.32% 0.25% -13.69% 0.00% 0.00% 1.08% -
ROE 1.44% -9.06% 0.81% -35.94% -9.44% -6.90% 0.61% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 40.33 66.97 71.99 75.75 65.27 30.72 35.24 2.27%
EPS 0.72 -5.68 0.18 -9.20 -5.62 -3.66 0.38 11.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4983 0.627 0.221 0.256 0.5955 0.5308 0.6234 -3.66%
Adjusted Per Share Value based on latest NOSH - 1,667,222
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 24.25 40.26 43.12 40.34 39.22 18.50 21.41 2.09%
EPS 0.43 -3.41 0.11 -4.90 -3.38 -2.20 0.23 10.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2996 0.377 0.1324 0.1363 0.3578 0.3197 0.3787 -3.82%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.14 0.12 0.18 0.23 0.37 0.55 0.67 -
P/RPS 0.35 0.18 0.25 0.30 0.57 1.79 1.90 -24.55%
P/EPS 19.44 -2.11 100.00 -2.50 -6.58 -15.03 176.32 -30.74%
EY 5.14 -47.33 1.00 -40.00 -15.19 -6.65 0.57 44.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.19 0.81 0.90 0.62 1.04 1.07 -20.01%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 27/08/04 27/08/03 23/08/02 29/08/01 30/08/00 -
Price 0.13 0.11 0.18 0.25 0.32 0.48 0.58 -
P/RPS 0.32 0.16 0.25 0.33 0.49 1.56 1.65 -23.90%
P/EPS 18.06 -1.94 100.00 -2.72 -5.69 -13.11 152.63 -29.92%
EY 5.54 -51.64 1.00 -36.80 -17.56 -7.63 0.66 42.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.18 0.81 0.98 0.54 0.90 0.93 -19.12%

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