[MUIPROP] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -24.97%
YoY- 1667.7%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 28,574 21,688 56,978 66,226 78,824 76,764 85,903 -52.08%
PBT -1,604 -5,020 47,899 70,353 94,462 4,368 -551,950 -97.98%
Tax -878 -700 -11,124 -23,353 -32,212 -1,172 -4,965 -68.59%
NP -2,482 -5,720 36,775 47,000 62,250 3,196 -556,915 -97.31%
-
NP to SH -3,108 -6,160 35,992 46,069 61,404 3,196 -556,915 -96.88%
-
Tax Rate - - 23.22% 33.19% 34.10% 26.83% - -
Total Cost 31,056 27,408 20,203 19,226 16,574 73,568 642,818 -86.80%
-
Net Worth 302,289 306,753 317,853 336,331 324,313 311,769 356,069 -10.36%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 9,780 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 302,289 306,753 317,853 336,331 324,313 311,769 356,069 -10.36%
NOSH 740,000 733,333 755,714 759,384 761,836 798,999 764,097 -2.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -8.69% -26.37% 64.54% 70.97% 78.97% 4.16% -648.31% -
ROE -1.03% -2.01% 11.32% 13.70% 18.93% 1.03% -156.41% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.86 2.96 7.54 8.72 10.35 9.61 11.24 -51.05%
EPS -0.42 -0.84 4.76 6.07 8.06 0.40 -72.89 -96.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
NAPS 0.4085 0.4183 0.4206 0.4429 0.4257 0.3902 0.466 -8.42%
Adjusted Per Share Value based on latest NOSH - 754,901
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.74 2.84 7.46 8.67 10.32 10.05 11.24 -52.07%
EPS -0.41 -0.81 4.71 6.03 8.04 0.42 -72.89 -96.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
NAPS 0.3956 0.4015 0.416 0.4402 0.4245 0.408 0.466 -10.37%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.28 0.30 0.30 0.30 0.27 0.23 0.31 -
P/RPS 7.25 10.14 3.98 3.44 2.61 2.39 2.76 90.71%
P/EPS -66.67 -35.71 6.30 4.95 3.35 57.50 -0.43 2812.86%
EY -1.50 -2.80 15.88 20.22 29.85 1.74 -235.11 -96.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.13 -
P/NAPS 0.69 0.72 0.71 0.68 0.63 0.59 0.67 1.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 27/02/06 21/11/05 29/08/05 19/05/05 25/02/05 -
Price 0.22 0.26 0.28 0.26 0.28 0.28 0.28 -
P/RPS 5.70 8.79 3.71 2.98 2.71 2.91 2.49 73.95%
P/EPS -52.38 -30.95 5.88 4.29 3.47 70.00 -0.38 2592.60%
EY -1.91 -3.23 17.01 23.33 28.79 1.43 -260.30 -96.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.57 -
P/NAPS 0.54 0.62 0.67 0.59 0.66 0.72 0.60 -6.80%

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