[MUIIND] YoY Cumulative 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- -45.97%
YoY- -45.09%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 391,560 650,140 696,277 651,378 633,234 298,750 345,709 2.09%
PBT -18,907 -35,570 -3,463 -67,395 -44,646 -13,059 22,638 -
Tax 24,447 -12,039 5,204 -21,793 44,646 13,059 -18,910 -
NP 5,540 -47,609 1,741 -89,188 0 0 3,728 6.82%
-
NP to SH 6,991 -55,143 1,741 -79,115 -54,527 -35,596 3,728 11.04%
-
Tax Rate - - - - - - 83.53% -
Total Cost 386,020 697,749 694,536 740,566 633,234 298,750 341,981 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 0.72% -4.53% 0.41% -17.97% -4.72% -3.45% 0.30% -
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 20.16 33.48 35.99 37.87 32.63 15.36 17.62 2.26%
EPS 0.36 -2.84 0.09 -4.60 -2.81 -1.83 0.19 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 12.14 20.15 21.58 20.19 19.63 9.26 10.72 2.09%
EPS 0.22 -1.71 0.05 -2.45 -1.69 -1.10 0.12 10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.3774 0.1325 0.1365 0.3582 0.3201 0.3792 -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 0.69 0.36 0.50 0.61 1.13 3.58 3.80 -24.73%
P/EPS 38.89 -4.23 200.00 -5.00 -13.17 -30.05 352.63 -30.73%
EY 2.57 -23.67 0.50 -20.00 -7.59 -3.33 0.28 44.67%
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 0.64 0.33 0.50 0.66 0.98 3.13 3.29 -23.87%
P/EPS 36.11 -3.87 200.00 -5.43 -11.39 -26.23 305.26 -29.92%
EY 2.77 -25.82 0.50 -18.40 -8.78 -3.81 0.33 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