[MUIIND] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 72.39%
YoY- 57.74%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 203,670 211,317 222,617 132,116 175,251 331,218 351,642 -8.69%
PBT 5,492 959 -20,739 5,192 -9,129 -2,948 2,510 13.93%
Tax -1,419 -3,074 104 -4,671 -8,054 -15,690 -2,361 -8.13%
NP 4,073 -2,115 -20,635 521 -17,183 -18,638 149 73.51%
-
NP to SH 1,547 -9,198 -15,733 -6,792 -16,073 -23,241 149 47.67%
-
Tax Rate 25.84% 320.54% - 89.97% - - 94.06% -
Total Cost 199,597 213,432 243,252 131,595 192,434 349,856 351,493 -8.99%
-
Net Worth 642,391 692,589 783,736 817,756 964,960 1,214,342 329,290 11.77%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 642,391 692,589 783,736 817,756 964,960 1,214,342 329,290 11.77%
NOSH 1,933,750 1,957,021 1,942,345 1,940,571 1,936,506 1,936,749 1,490,000 4.43%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.00% -1.00% -9.27% 0.39% -9.80% -5.63% 0.04% -
ROE 0.24% -1.33% -2.01% -0.83% -1.67% -1.91% 0.05% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.53 10.80 11.46 6.81 9.05 17.10 23.60 -12.57%
EPS 0.08 -0.47 -0.81 -0.35 -0.83 -1.20 0.01 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3322 0.3539 0.4035 0.4214 0.4983 0.627 0.221 7.02%
Adjusted Per Share Value based on latest NOSH - 1,940,571
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.31 6.55 6.90 4.10 5.43 10.27 10.90 -8.70%
EPS 0.05 -0.29 -0.49 -0.21 -0.50 -0.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.2147 0.243 0.2535 0.2991 0.3764 0.1021 11.76%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.16 0.26 0.25 0.32 0.14 0.12 0.18 -
P/RPS 1.52 2.41 2.18 4.70 1.55 0.70 0.76 12.24%
P/EPS 200.00 -55.32 -30.86 -91.43 -16.87 -10.00 1,800.00 -30.65%
EY 0.50 -1.81 -3.24 -1.09 -5.93 -10.00 0.06 42.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.73 0.62 0.76 0.28 0.19 0.81 -8.34%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 21/08/09 27/08/08 28/08/07 28/08/06 29/08/05 27/08/04 -
Price 0.17 0.24 0.24 0.30 0.13 0.11 0.18 -
P/RPS 1.61 2.22 2.09 4.41 1.44 0.64 0.76 13.32%
P/EPS 212.50 -51.06 -29.63 -85.71 -15.66 -9.17 1,800.00 -29.94%
EY 0.47 -1.96 -3.38 -1.17 -6.38 -10.91 0.06 40.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.59 0.71 0.26 0.18 0.81 -7.41%

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