[MUIIND] YoY Annualized Quarter 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- 103.66%
YoY- 102.94%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 586,860 865,236 1,275,688 1,378,540 1,254,864 1,183,832 668,104 -2.13%
PBT -90,712 -39,112 -130,484 -23,892 -151,240 -133,532 -58,120 7.69%
Tax -13,244 130,004 2,880 30,260 -65,564 133,532 58,120 -
NP -103,956 90,892 -127,604 6,368 -216,804 0 0 -
-
NP to SH -98,404 92,256 -127,604 6,368 -216,804 -163,360 -110,684 -1.94%
-
Tax Rate - - - - - - - -
Total Cost 690,816 774,344 1,403,292 1,372,172 1,471,668 1,183,832 668,104 0.55%
-
Net Worth 811,251 982,255 1,276,818 460,685 511,121 1,119,599 1,023,827 -3.80%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 811,251 982,255 1,276,818 460,685 511,121 1,119,599 1,023,827 -3.80%
NOSH 1,937,086 1,938,151 1,945,182 1,990,000 1,942,688 1,944,761 1,935,035 0.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -17.71% 10.50% -10.00% 0.46% -17.28% 0.00% 0.00% -
ROE -12.13% 9.39% -9.99% 1.38% -42.42% -14.59% -10.81% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.30 44.64 65.58 69.27 64.59 60.87 34.53 -2.15%
EPS -5.08 4.76 -6.56 0.32 -11.16 -8.40 -5.72 -1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4188 0.5068 0.6564 0.2315 0.2631 0.5757 0.5291 -3.81%
Adjusted Per Share Value based on latest NOSH - 1,990,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 18.19 26.82 39.55 42.73 38.90 36.70 20.71 -2.13%
EPS -3.05 2.86 -3.96 0.20 -6.72 -5.06 -3.43 -1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2515 0.3045 0.3958 0.1428 0.1584 0.3471 0.3174 -3.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.31 0.11 0.12 0.28 0.22 0.38 0.31 -
P/RPS 1.02 0.25 0.18 0.40 0.34 0.62 0.90 2.10%
P/EPS -6.10 2.31 -1.83 87.50 -1.97 -4.52 -5.42 1.98%
EY -16.39 43.27 -54.67 1.14 -50.73 -22.11 -18.45 -1.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.22 0.18 1.21 0.84 0.66 0.59 3.84%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 29/05/06 19/05/05 21/05/04 30/05/03 24/05/02 24/05/01 -
Price 0.28 0.12 0.10 0.19 0.20 0.40 0.57 -
P/RPS 0.92 0.27 0.15 0.27 0.31 0.66 1.65 -9.27%
P/EPS -5.51 2.52 -1.52 59.38 -1.79 -4.76 -9.97 -9.40%
EY -18.14 39.67 -65.60 1.68 -55.80 -21.00 -10.04 10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.24 0.15 0.82 0.76 0.69 1.08 -7.64%

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