[MUIIND] YoY 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- 44.63%
YoY- -119.26%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
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 175,251 331,218 351,642 337,662 337,276 131,724 169,463 0.56%
PBT -9,129 -2,948 2,510 -29,585 -11,263 1,471 -899 47.12%
Tax -8,054 -15,690 -2,361 -5,402 11,263 -1,471 899 -
NP -17,183 -18,638 149 -34,987 0 0 0 -
-
NP to SH -16,073 -23,241 149 -30,010 -13,687 -7,925 -9,005 10.13%
-
Tax Rate - - 94.06% - - 100.00% - -
Total Cost 192,434 349,856 351,493 372,649 337,276 131,724 169,463 2.14%
-
Net Worth 964,960 1,214,342 329,290 426,808 1,147,973 1,025,997 1,220,373 -3.83%
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 964,960 1,214,342 329,290 426,808 1,147,973 1,025,997 1,220,373 -3.83%
NOSH 1,936,506 1,936,749 1,490,000 1,667,222 1,927,746 1,932,926 1,957,608 -0.18%
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 -9.80% -5.63% 0.04% -10.36% 0.00% 0.00% 0.00% -
ROE -1.67% -1.91% 0.05% -7.03% -1.19% -0.77% -0.74% -
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 9.05 17.10 23.60 20.25 17.50 6.81 8.66 0.73%
EPS -0.83 -1.20 0.01 -1.80 -0.71 -0.41 -0.46 10.33%
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 5.43 10.27 10.90 10.47 10.46 4.08 5.25 0.56%
EPS -0.50 -0.72 0.00 -0.93 -0.42 -0.25 -0.28 10.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2991 0.3764 0.1021 0.1323 0.3559 0.3181 0.3783 -3.83%
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 1.55 0.70 0.76 1.14 2.11 8.07 7.74 -23.50%
P/EPS -16.87 -10.00 1,800.00 -12.78 -52.11 -134.15 -145.65 -30.17%
EY -5.93 -10.00 0.06 -7.83 -1.92 -0.75 -0.69 43.09%
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 1.44 0.64 0.76 1.23 1.83 7.04 6.70 -22.59%
P/EPS -15.66 -9.17 1,800.00 -13.89 -45.07 -117.07 -126.09 -29.35%
EY -6.38 -10.91 0.06 -7.20 -2.22 -0.85 -0.79 41.62%
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