[MUIIND] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -38.4%
YoY- 94.55%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 172,459 269,519 408,178 383,481 371,692 236,191 170,920 0.14%
PBT -231,837 -357,774 -346,138 -66,521 -987,395 72,857 -21,762 48.30%
Tax 5,050 70,735 -21,270 17,260 83,451 -26,967 21,762 -21.60%
NP -226,787 -287,039 -367,408 -49,261 -903,944 45,890 0 -
-
NP to SH -214,827 -296,967 -367,408 -49,261 -903,944 45,890 -40,551 32.01%
-
Tax Rate - - - - - 37.01% - -
Total Cost 399,246 556,558 775,586 432,742 1,275,636 190,301 170,920 15.18%
-
Net Worth 832,742 1,405,160 556,418 447,797 551,935 1,137,138 1,127,833 -4.92%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 832,742 1,405,160 556,418 447,797 551,935 1,137,138 1,127,833 -4.92%
NOSH 1,940,671 1,941,097 1,940,093 1,943,564 1,940,700 1,944,491 1,940,191 0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -131.50% -106.50% -90.01% -12.85% -243.20% 19.43% 0.00% -
ROE -25.80% -21.13% -66.03% -11.00% -163.78% 4.04% -3.60% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.89 13.88 21.04 19.73 19.15 12.15 8.81 0.15%
EPS -11.07 -15.30 -18.93 -2.54 -46.58 2.36 -2.09 32.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4291 0.7239 0.2868 0.2304 0.2844 0.5848 0.5813 -4.93%
Adjusted Per Share Value based on latest NOSH - 1,943,564
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.35 8.36 12.65 11.89 11.52 7.32 5.30 0.15%
EPS -6.66 -9.21 -11.39 -1.53 -28.02 1.42 -1.26 31.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2581 0.4356 0.1725 0.1388 0.1711 0.3525 0.3496 -4.92%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.20 0.08 0.19 0.29 0.22 0.38 0.40 -
P/RPS 2.25 0.58 0.90 1.47 1.15 3.13 4.54 -11.03%
P/EPS -1.81 -0.52 -1.00 -11.44 -0.47 16.10 -19.14 -32.49%
EY -55.35 -191.24 -99.67 -8.74 -211.72 6.21 -5.23 48.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.11 0.66 1.26 0.77 0.65 0.69 -6.19%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 25/02/05 27/02/04 28/02/03 26/02/02 28/02/01 -
Price 0.28 0.12 0.17 0.30 0.23 0.35 0.38 -
P/RPS 3.15 0.86 0.81 1.52 1.20 2.88 4.31 -5.08%
P/EPS -2.53 -0.78 -0.90 -11.84 -0.49 14.83 -18.18 -28.00%
EY -39.53 -127.49 -111.40 -8.45 -202.51 6.74 -5.50 38.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.17 0.59 1.30 0.81 0.60 0.65 0.00%

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