[MUIIND] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 124.86%
YoY- 172.3%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 861,920 915,896 586,860 865,236 1,275,688 1,378,540 1,254,864 -6.06%
PBT -5,344 -31,064 -90,712 -39,112 -130,484 -23,892 -151,240 -42.68%
Tax -2,960 -21,688 -13,244 130,004 2,880 30,260 -65,564 -40.29%
NP -8,304 -52,752 -103,956 90,892 -127,604 6,368 -216,804 -41.91%
-
NP to SH -38,824 -56,804 -98,404 92,256 -127,604 6,368 -216,804 -24.90%
-
Tax Rate - - - - - - - -
Total Cost 870,224 968,648 690,816 774,344 1,403,292 1,372,172 1,471,668 -8.37%
-
Net Worth 679,419 788,252 811,251 982,255 1,276,818 460,685 511,121 4.85%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 679,419 788,252 811,251 982,255 1,276,818 460,685 511,121 4.85%
NOSH 1,941,200 1,945,342 1,937,086 1,938,151 1,945,182 1,990,000 1,942,688 -0.01%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -0.96% -5.76% -17.71% 10.50% -10.00% 0.46% -17.28% -
ROE -5.71% -7.21% -12.13% 9.39% -9.99% 1.38% -42.42% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 44.40 47.08 30.30 44.64 65.58 69.27 64.59 -6.05%
EPS -2.00 -2.92 -5.08 4.76 -6.56 0.32 -11.16 -24.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.4052 0.4188 0.5068 0.6564 0.2315 0.2631 4.86%
Adjusted Per Share Value based on latest NOSH - 1,938,151
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 26.72 28.39 18.19 26.82 39.55 42.73 38.90 -6.06%
EPS -1.20 -1.76 -3.05 2.86 -3.96 0.20 -6.72 -24.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.2444 0.2515 0.3045 0.3958 0.1428 0.1584 4.85%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.15 0.35 0.31 0.11 0.12 0.28 0.22 -
P/RPS 0.34 0.74 1.02 0.25 0.18 0.40 0.34 0.00%
P/EPS -7.50 -11.99 -6.10 2.31 -1.83 87.50 -1.97 24.93%
EY -13.33 -8.34 -16.39 43.27 -54.67 1.14 -50.73 -19.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.86 0.74 0.22 0.18 1.21 0.84 -10.55%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 27/05/08 30/05/07 29/05/06 19/05/05 21/05/04 30/05/03 -
Price 0.25 0.32 0.28 0.12 0.10 0.19 0.20 -
P/RPS 0.56 0.68 0.92 0.27 0.15 0.27 0.31 10.34%
P/EPS -12.50 -10.96 -5.51 2.52 -1.52 59.38 -1.79 38.21%
EY -8.00 -9.13 -18.14 39.67 -65.60 1.68 -55.80 -27.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.67 0.24 0.15 0.82 0.76 -1.12%

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