[MUIPROP] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -18851.29%
YoY- -1359.46%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 66,226 78,824 76,764 85,903 75,212 72,046 76,028 -8.78%
PBT 70,353 94,462 4,368 -551,950 1,834 6,372 7,952 327.19%
Tax -23,353 -32,212 -1,172 -4,965 -4,773 -3,262 -6,264 140.24%
NP 47,000 62,250 3,196 -556,915 -2,938 3,110 1,688 816.79%
-
NP to SH 46,069 61,404 3,196 -556,915 -2,938 3,110 1,688 804.65%
-
Tax Rate 33.19% 34.10% 26.83% - 260.25% 51.19% 78.77% -
Total Cost 19,226 16,574 73,568 642,818 78,150 68,936 74,340 -59.37%
-
Net Worth 336,331 324,313 311,769 356,069 869,819 881,918 810,310 -44.32%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 9,780 101 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 336,331 324,313 311,769 356,069 869,819 881,918 810,310 -44.32%
NOSH 759,384 761,836 798,999 764,097 759,999 777,499 703,333 5.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 70.97% 78.97% 4.16% -648.31% -3.91% 4.32% 2.22% -
ROE 13.70% 18.93% 1.03% -156.41% -0.34% 0.35% 0.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.72 10.35 9.61 11.24 9.90 9.27 10.81 -13.33%
EPS 6.07 8.06 0.40 -72.89 -0.39 0.40 0.24 759.93%
DPS 0.00 0.00 0.00 1.28 0.01 0.00 0.00 -
NAPS 0.4429 0.4257 0.3902 0.466 1.1445 1.1343 1.1521 -47.09%
Adjusted Per Share Value based on latest NOSH - 767,855
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.67 10.32 10.05 11.24 9.84 9.43 9.95 -8.76%
EPS 6.03 8.04 0.42 -72.89 -0.38 0.41 0.22 807.23%
DPS 0.00 0.00 0.00 1.28 0.01 0.00 0.00 -
NAPS 0.4402 0.4245 0.408 0.466 1.1384 1.1543 1.0605 -44.32%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.30 0.27 0.23 0.31 0.40 0.31 0.38 -
P/RPS 3.44 2.61 2.39 2.76 4.04 3.35 3.52 -1.51%
P/EPS 4.95 3.35 57.50 -0.43 -103.45 77.50 158.33 -90.05%
EY 20.22 29.85 1.74 -235.11 -0.97 1.29 0.63 907.80%
DY 0.00 0.00 0.00 4.13 0.03 0.00 0.00 -
P/NAPS 0.68 0.63 0.59 0.67 0.35 0.27 0.33 61.85%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 29/08/05 19/05/05 25/02/05 23/11/04 27/08/04 21/05/04 -
Price 0.26 0.28 0.28 0.28 0.37 0.38 0.32 -
P/RPS 2.98 2.71 2.91 2.49 3.74 4.10 2.96 0.44%
P/EPS 4.29 3.47 70.00 -0.38 -95.69 95.00 133.33 -89.86%
EY 23.33 28.79 1.43 -260.30 -1.05 1.05 0.75 887.02%
DY 0.00 0.00 0.00 4.57 0.04 0.00 0.00 -
P/NAPS 0.59 0.66 0.72 0.60 0.32 0.34 0.28 64.28%

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