[MUIIND] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -822.97%
YoY- -645.84%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 278,860 172,459 269,519 408,178 383,481 371,692 236,191 2.80%
PBT 48,404 -231,837 -357,774 -346,138 -66,521 -987,395 72,857 -6.58%
Tax 3,837 5,050 70,735 -21,270 17,260 83,451 -26,967 -
NP 52,241 -226,787 -287,039 -367,408 -49,261 -903,944 45,890 2.18%
-
NP to SH 44,008 -214,827 -296,967 -367,408 -49,261 -903,944 45,890 -0.69%
-
Tax Rate -7.93% - - - - - 37.01% -
Total Cost 226,619 399,246 556,558 775,586 432,742 1,275,636 190,301 2.95%
-
Net Worth 840,058 832,742 1,405,160 556,418 447,797 551,935 1,137,138 -4.91%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 840,058 832,742 1,405,160 556,418 447,797 551,935 1,137,138 -4.91%
NOSH 1,942,780 1,940,671 1,941,097 1,940,093 1,943,564 1,940,700 1,944,491 -0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.73% -131.50% -106.50% -90.01% -12.85% -243.20% 19.43% -
ROE 5.24% -25.80% -21.13% -66.03% -11.00% -163.78% 4.04% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.35 8.89 13.88 21.04 19.73 19.15 12.15 2.81%
EPS 2.27 -11.07 -15.30 -18.93 -2.54 -46.58 2.36 -0.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4324 0.4291 0.7239 0.2868 0.2304 0.2844 0.5848 -4.90%
Adjusted Per Share Value based on latest NOSH - 1,940,093
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 8.64 5.35 8.36 12.65 11.89 11.52 7.32 2.80%
EPS 1.36 -6.66 -9.21 -11.39 -1.53 -28.02 1.42 -0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2604 0.2581 0.4356 0.1725 0.1388 0.1711 0.3525 -4.91%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.36 0.20 0.08 0.19 0.29 0.22 0.38 -
P/RPS 2.51 2.25 0.58 0.90 1.47 1.15 3.13 -3.61%
P/EPS 15.89 -1.81 -0.52 -1.00 -11.44 -0.47 16.10 -0.21%
EY 6.29 -55.35 -191.24 -99.67 -8.74 -211.72 6.21 0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.47 0.11 0.66 1.26 0.77 0.65 4.15%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 28/02/06 25/02/05 27/02/04 28/02/03 26/02/02 -
Price 0.28 0.28 0.12 0.17 0.30 0.23 0.35 -
P/RPS 1.95 3.15 0.86 0.81 1.52 1.20 2.88 -6.28%
P/EPS 12.36 -2.53 -0.78 -0.90 -11.84 -0.49 14.83 -2.98%
EY 8.09 -39.53 -127.49 -111.40 -8.45 -202.51 6.74 3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.17 0.59 1.30 0.81 0.60 1.34%

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