[MUIPROP] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -194.49%
YoY- -132.03%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 78,824 76,764 85,903 75,212 72,046 76,028 107,576 -18.73%
PBT 94,462 4,368 -551,950 1,834 6,372 7,952 -28,494 -
Tax -32,212 -1,172 -4,965 -4,773 -3,262 -6,264 -9,665 123.28%
NP 62,250 3,196 -556,915 -2,938 3,110 1,688 -38,159 -
-
NP to SH 61,404 3,196 -556,915 -2,938 3,110 1,688 -38,159 -
-
Tax Rate 34.10% 26.83% - 260.25% 51.19% 78.77% - -
Total Cost 16,574 73,568 642,818 78,150 68,936 74,340 145,735 -76.55%
-
Net Worth 324,313 311,769 356,069 869,819 881,918 810,310 882,580 -48.72%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 9,780 101 - - 5,737 -
Div Payout % - - 0.00% 0.00% - - 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 324,313 311,769 356,069 869,819 881,918 810,310 882,580 -48.72%
NOSH 761,836 798,999 764,097 759,999 777,499 703,333 764,999 -0.27%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 78.97% 4.16% -648.31% -3.91% 4.32% 2.22% -35.47% -
ROE 18.93% 1.03% -156.41% -0.34% 0.35% 0.21% -4.32% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.35 9.61 11.24 9.90 9.27 10.81 14.06 -18.48%
EPS 8.06 0.40 -72.89 -0.39 0.40 0.24 -4.99 -
DPS 0.00 0.00 1.28 0.01 0.00 0.00 0.75 -
NAPS 0.4257 0.3902 0.466 1.1445 1.1343 1.1521 1.1537 -48.58%
Adjusted Per Share Value based on latest NOSH - 767,142
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.32 10.05 11.24 9.84 9.43 9.95 14.08 -18.72%
EPS 8.04 0.42 -72.89 -0.38 0.41 0.22 -4.99 -
DPS 0.00 0.00 1.28 0.01 0.00 0.00 0.75 -
NAPS 0.4245 0.408 0.466 1.1384 1.1543 1.0605 1.1551 -48.72%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.27 0.23 0.31 0.40 0.31 0.38 0.37 -
P/RPS 2.61 2.39 2.76 4.04 3.35 3.52 2.63 -0.50%
P/EPS 3.35 57.50 -0.43 -103.45 77.50 158.33 -7.42 -
EY 29.85 1.74 -235.11 -0.97 1.29 0.63 -13.48 -
DY 0.00 0.00 4.13 0.03 0.00 0.00 2.03 -
P/NAPS 0.63 0.59 0.67 0.35 0.27 0.33 0.32 57.14%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 19/05/05 25/02/05 23/11/04 27/08/04 21/05/04 27/02/04 -
Price 0.28 0.28 0.28 0.37 0.38 0.32 0.35 -
P/RPS 2.71 2.91 2.49 3.74 4.10 2.96 2.49 5.81%
P/EPS 3.47 70.00 -0.38 -95.69 95.00 133.33 -7.02 -
EY 28.79 1.43 -260.30 -1.05 1.05 0.75 -14.25 -
DY 0.00 0.00 4.57 0.04 0.00 0.00 2.14 -
P/NAPS 0.66 0.72 0.60 0.32 0.34 0.28 0.30 69.23%

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