[MUIIND] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -69.97%
YoY- -46.42%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 651,378 313,716 1,358,885 987,193 633,234 295,958 692,839 -4.04%
PBT -67,395 -37,810 -1,063,112 -75,717 -44,646 -33,383 43,848 -
Tax -21,793 -16,391 66,487 -16,964 44,646 33,383 -43,848 -37.33%
NP -89,188 -54,201 -996,625 -92,681 0 0 0 -
-
NP to SH -79,115 -54,201 -996,625 -92,681 -54,527 -40,840 -17,410 175.11%
-
Tax Rate - - - - - - 100.00% -
Total Cost 740,566 367,917 2,355,510 1,079,874 633,234 295,958 692,839 4.55%
-
Net Worth 440,292 511,121 568,382 1,100,344 1,155,545 1,119,599 1,131,263 -46.78%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 440,292 511,121 568,382 1,100,344 1,155,545 1,119,599 1,131,263 -46.78%
NOSH 1,719,891 1,942,688 1,940,533 1,938,932 1,940,462 1,944,761 1,934,444 -7.55%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -13.69% -17.28% -73.34% -9.39% 0.00% 0.00% 0.00% -
ROE -17.97% -10.60% -175.34% -8.42% -4.72% -3.65% -1.54% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 37.87 16.15 70.03 50.91 32.63 15.22 35.82 3.79%
EPS -4.60 -2.79 -51.36 -4.78 -2.81 -2.10 -0.90 197.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.256 0.2631 0.2929 0.5675 0.5955 0.5757 0.5848 -42.43%
Adjusted Per Share Value based on latest NOSH - 1,936,751
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 20.17 9.71 42.08 30.57 19.61 9.16 21.45 -4.02%
EPS -2.45 -1.68 -30.86 -2.87 -1.69 -1.26 -0.54 174.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1363 0.1583 0.176 0.3407 0.3578 0.3467 0.3503 -46.79%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.23 0.22 0.22 0.25 0.37 0.38 0.38 -
P/RPS 0.61 1.36 0.31 0.49 1.13 2.50 1.06 -30.88%
P/EPS -5.00 -7.89 -0.43 -5.23 -13.17 -18.10 -42.22 -75.97%
EY -20.00 -12.68 -233.45 -19.12 -7.59 -5.53 -2.37 316.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.84 0.75 0.44 0.62 0.66 0.65 24.30%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 28/02/03 19/11/02 23/08/02 24/05/02 26/02/02 -
Price 0.25 0.20 0.23 0.22 0.32 0.40 0.35 -
P/RPS 0.66 1.24 0.33 0.43 0.98 2.63 0.98 -23.22%
P/EPS -5.43 -7.17 -0.45 -4.60 -11.39 -19.05 -38.89 -73.18%
EY -18.40 -13.95 -223.30 -21.73 -8.78 -5.25 -2.57 272.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.76 0.79 0.39 0.54 0.69 0.60 38.81%

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