[MUIIND] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 94.0%
YoY- -32.72%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 216,309 318,922 344,635 313,716 295,958 167,026 176,246 3.47%
PBT -9,778 -32,621 -5,973 -37,810 -33,383 -14,530 23,536 -
Tax 32,501 720 7,565 -16,391 33,383 14,530 -10,803 -
NP 22,723 -31,901 1,592 -54,201 0 0 12,733 10.12%
-
NP to SH 23,064 -31,901 1,592 -54,201 -40,840 -27,671 12,733 10.40%
-
Tax Rate - - - - - - 45.90% -
Total Cost 193,586 350,823 343,043 367,917 295,958 167,026 163,513 2.85%
-
Net Worth 982,255 1,276,818 460,685 511,121 1,119,599 1,023,827 1,207,705 -3.38%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 982,255 1,276,818 460,685 511,121 1,119,599 1,023,827 1,207,705 -3.38%
NOSH 1,938,151 1,945,182 1,990,000 1,942,688 1,944,761 1,935,035 1,929,242 0.07%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.50% -10.00% 0.46% -17.28% 0.00% 0.00% 7.22% -
ROE 2.35% -2.50% 0.35% -10.60% -3.65% -2.70% 1.05% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 11.16 16.40 17.32 16.15 15.22 8.63 9.14 3.38%
EPS 1.19 -1.64 0.08 -2.79 -2.10 -1.43 0.66 10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5068 0.6564 0.2315 0.2631 0.5757 0.5291 0.626 -3.45%
Adjusted Per Share Value based on latest NOSH - 1,942,688
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.70 9.88 10.67 9.71 9.16 5.17 5.46 3.46%
EPS 0.71 -0.99 0.05 -1.68 -1.26 -0.86 0.39 10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3041 0.3954 0.1426 0.1583 0.3467 0.317 0.374 -3.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.11 0.12 0.28 0.22 0.38 0.31 0.85 -
P/RPS 0.99 0.73 1.62 1.36 2.50 3.59 9.30 -31.14%
P/EPS 9.24 -7.32 350.00 -7.89 -18.10 -21.68 128.79 -35.52%
EY 10.82 -13.67 0.29 -12.68 -5.53 -4.61 0.78 54.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 1.21 0.84 0.66 0.59 1.36 -26.17%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 19/05/05 21/05/04 30/05/03 24/05/02 24/05/01 31/05/00 -
Price 0.12 0.10 0.19 0.20 0.40 0.57 0.86 -
P/RPS 1.08 0.61 1.10 1.24 2.63 6.60 9.41 -30.27%
P/EPS 10.08 -6.10 237.50 -7.17 -19.05 -39.86 130.30 -34.71%
EY 9.92 -16.40 0.42 -13.95 -5.25 -2.51 0.77 53.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.15 0.82 0.76 0.69 1.08 1.37 -25.18%

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