[MUIPROP] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 104.42%
YoY- -65.41%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 85,903 75,212 72,046 76,028 107,576 92,405 85,116 0.61%
PBT -551,950 1,834 6,372 7,952 -28,494 19,014 16,422 -
Tax -4,965 -4,773 -3,262 -6,264 -9,665 -9,841 -9,100 -33.10%
NP -556,915 -2,938 3,110 1,688 -38,159 9,173 7,322 -
-
NP to SH -556,915 -2,938 3,110 1,688 -38,159 9,173 7,322 -
-
Tax Rate - 260.25% 51.19% 78.77% - 51.76% 55.41% -
Total Cost 642,818 78,150 68,936 74,340 145,735 83,232 77,794 306.11%
-
Net Worth 356,069 869,819 881,918 810,310 882,580 905,866 898,012 -45.87%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 9,780 101 - - 5,737 - - -
Div Payout % 0.00% 0.00% - - 0.00% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 356,069 869,819 881,918 810,310 882,580 905,866 898,012 -45.87%
NOSH 764,097 759,999 777,499 703,333 764,999 764,444 762,708 0.12%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -648.31% -3.91% 4.32% 2.22% -35.47% 9.93% 8.60% -
ROE -156.41% -0.34% 0.35% 0.21% -4.32% 1.01% 0.82% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.24 9.90 9.27 10.81 14.06 12.09 11.16 0.47%
EPS -72.89 -0.39 0.40 0.24 -4.99 1.20 0.96 -
DPS 1.28 0.01 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.466 1.1445 1.1343 1.1521 1.1537 1.185 1.1774 -45.94%
Adjusted Per Share Value based on latest NOSH - 703,333
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.24 9.84 9.43 9.95 14.08 12.09 11.14 0.59%
EPS -72.89 -0.38 0.41 0.22 -4.99 1.20 0.96 -
DPS 1.28 0.01 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.466 1.1384 1.1543 1.0605 1.1551 1.1856 1.1753 -45.87%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.31 0.40 0.31 0.38 0.37 0.35 0.33 -
P/RPS 2.76 4.04 3.35 3.52 2.63 2.90 2.96 -4.53%
P/EPS -0.43 -103.45 77.50 158.33 -7.42 29.17 34.38 -
EY -235.11 -0.97 1.29 0.63 -13.48 3.43 2.91 -
DY 4.13 0.03 0.00 0.00 2.03 0.00 0.00 -
P/NAPS 0.67 0.35 0.27 0.33 0.32 0.30 0.28 78.42%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 27/08/04 21/05/04 27/02/04 21/11/03 27/08/03 -
Price 0.28 0.37 0.38 0.32 0.35 0.38 0.37 -
P/RPS 2.49 3.74 4.10 2.96 2.49 3.14 3.32 -17.37%
P/EPS -0.38 -95.69 95.00 133.33 -7.02 31.67 38.54 -
EY -260.30 -1.05 1.05 0.75 -14.25 3.16 2.59 -
DY 4.57 0.04 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.60 0.32 0.34 0.28 0.30 0.32 0.31 54.99%

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