[MUIIND] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -5.07%
YoY- 91.51%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 671,840 841,022 1,360,750 1,438,049 1,382,157 1,223,384 627,568 1.14%
PBT -245,267 -372,631 -400,768 -107,506 -1,081,268 -11,157 -50,771 30.00%
Tax -7,697 75,143 -37,657 20,179 52,542 -36,877 23,067 -
NP -252,964 -297,488 -438,425 -87,327 -1,028,726 -48,034 -27,704 44.54%
-
NP to SH -248,479 -300,023 -441,590 -87,327 -1,028,726 -47,664 -103,851 15.64%
-
Tax Rate - - - - - - - -
Total Cost 924,804 1,138,510 1,799,175 1,525,376 2,410,883 1,271,418 655,272 5.90%
-
Net Worth 795,544 0 1,207,679 404,672 479,838 1,099,106 918,106 -2.35%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 795,544 0 1,207,679 404,672 479,838 1,099,106 918,106 -2.35%
NOSH 1,882,500 1,940,893 1,942,857 1,941,804 1,945,027 1,936,751 1,937,342 -0.47%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -37.65% -35.37% -32.22% -6.07% -74.43% -3.93% -4.41% -
ROE -31.23% 0.00% -36.57% -21.58% -214.39% -4.34% -11.31% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 35.69 43.33 70.04 74.06 71.06 63.17 32.39 1.62%
EPS -13.20 -15.46 -22.73 -4.50 -52.89 -2.46 -5.36 16.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4226 0.00 0.6216 0.2084 0.2467 0.5675 0.4739 -1.89%
Adjusted Per Share Value based on latest NOSH - 1,941,804
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.83 26.07 42.18 44.58 42.85 37.92 19.45 1.14%
EPS -7.70 -9.30 -13.69 -2.71 -31.89 -1.48 -3.22 15.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2466 0.00 0.3744 0.1254 0.1487 0.3407 0.2846 -2.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.32 0.14 0.10 0.19 0.25 0.25 0.34 -
P/RPS 0.90 0.32 0.14 0.26 0.35 0.40 1.05 -2.53%
P/EPS -2.42 -0.91 -0.44 -4.22 -0.47 -10.16 -6.34 -14.82%
EY -41.25 -110.41 -227.29 -23.67 -211.56 -9.84 -15.77 17.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.00 0.16 0.91 1.01 0.44 0.72 0.90%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 27/11/06 21/11/05 23/11/04 21/11/03 19/11/02 16/11/01 -
Price 0.34 0.19 0.09 0.19 0.31 0.22 0.41 -
P/RPS 0.95 0.44 0.13 0.26 0.44 0.35 1.27 -4.72%
P/EPS -2.58 -1.23 -0.40 -4.22 -0.59 -8.94 -7.65 -16.56%
EY -38.82 -81.36 -252.54 -23.67 -170.61 -11.19 -13.07 19.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.14 0.91 1.26 0.39 0.87 -1.38%

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