[MUIIND] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -28.08%
YoY- 54.1%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,360,750 1,438,049 1,382,157 1,223,384 627,568 729,059 165,125 -2.21%
PBT -400,768 -107,506 -1,081,268 -11,157 -50,771 294,623 -77,149 -1.73%
Tax -37,657 20,179 52,542 -36,877 23,067 2,978 77,149 -
NP -438,425 -87,327 -1,028,726 -48,034 -27,704 297,601 0 -100.00%
-
NP to SH -441,590 -87,327 -1,028,726 -47,664 -103,851 260,651 -81,629 -1.77%
-
Tax Rate - - - - - -1.01% - -
Total Cost 1,799,175 1,525,376 2,410,883 1,271,418 655,272 431,458 165,125 -2.50%
-
Net Worth 1,207,679 404,672 479,838 1,099,106 918,106 1,173,884 893,459 -0.31%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,207,679 404,672 479,838 1,099,106 918,106 1,173,884 893,459 -0.31%
NOSH 1,942,857 1,941,804 1,945,027 1,936,751 1,937,342 1,940,624 1,938,931 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -32.22% -6.07% -74.43% -3.93% -4.41% 40.82% 0.00% -
ROE -36.57% -21.58% -214.39% -4.34% -11.31% 22.20% -9.14% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 70.04 74.06 71.06 63.17 32.39 37.57 8.52 -2.21%
EPS -22.73 -4.50 -52.89 -2.46 -5.36 13.43 -4.21 -1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6216 0.2084 0.2467 0.5675 0.4739 0.6049 0.4608 -0.31%
Adjusted Per Share Value based on latest NOSH - 1,936,751
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 42.18 44.58 42.85 37.92 19.45 22.60 5.12 -2.21%
EPS -13.69 -2.71 -31.89 -1.48 -3.22 8.08 -2.53 -1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3744 0.1254 0.1487 0.3407 0.2846 0.3639 0.277 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.10 0.19 0.25 0.25 0.34 0.43 0.00 -
P/RPS 0.14 0.26 0.35 0.40 1.05 1.14 0.00 -100.00%
P/EPS -0.44 -4.22 -0.47 -10.16 -6.34 3.20 0.00 -100.00%
EY -227.29 -23.67 -211.56 -9.84 -15.77 31.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.91 1.01 0.44 0.72 0.71 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 23/11/04 21/11/03 19/11/02 16/11/01 16/11/00 - -
Price 0.09 0.19 0.31 0.22 0.41 0.42 0.00 -
P/RPS 0.13 0.26 0.44 0.35 1.27 1.12 0.00 -100.00%
P/EPS -0.40 -4.22 -0.59 -8.94 -7.65 3.13 0.00 -100.00%
EY -252.54 -23.67 -170.61 -11.19 -13.07 31.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.91 1.26 0.39 0.87 0.69 0.00 -100.00%

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