[MUIIND] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -39.48%
YoY- 82.54%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,054,568 696,277 344,635 1,393,946 1,010,465 651,378 313,716 123.90%
PBT -40,985 -3,463 -5,973 -160,394 -93,873 -67,395 -37,810 5.50%
Tax 2,919 5,204 7,565 -13,649 -30,909 -21,793 -16,391 -
NP -38,066 1,741 1,592 -174,043 -124,782 -89,188 -54,201 -20.93%
-
NP to SH -38,066 1,741 1,592 -174,043 -124,782 -79,115 -54,201 -20.93%
-
Tax Rate - - - - - - - -
Total Cost 1,092,634 694,536 343,043 1,567,989 1,135,247 740,566 367,917 106.20%
-
Net Worth 404,742 427,512 460,685 443,792 478,751 440,292 511,121 -14.37%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 404,742 427,512 460,685 443,792 478,751 440,292 511,121 -14.37%
NOSH 1,942,142 1,934,444 1,990,000 1,941,350 1,940,622 1,719,891 1,942,688 -0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -3.61% 0.25% 0.46% -12.49% -12.35% -13.69% -17.28% -
ROE -9.40% 0.41% 0.35% -39.22% -26.06% -17.97% -10.60% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 54.30 35.99 17.32 71.80 52.07 37.87 16.15 123.93%
EPS -1.96 0.09 0.08 -8.97 -6.43 -4.60 -2.79 -20.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.221 0.2315 0.2286 0.2467 0.256 0.2631 -14.35%
Adjusted Per Share Value based on latest NOSH - 1,943,564
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.69 21.58 10.68 43.21 31.32 20.19 9.73 123.82%
EPS -1.18 0.05 0.05 -5.40 -3.87 -2.45 -1.68 -20.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1255 0.1325 0.1428 0.1376 0.1484 0.1365 0.1584 -14.34%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.19 0.18 0.28 0.29 0.25 0.23 0.22 -
P/RPS 0.35 0.50 1.62 0.40 0.48 0.61 1.36 -59.44%
P/EPS -9.69 200.00 350.00 -3.23 -3.89 -5.00 -7.89 14.63%
EY -10.32 0.50 0.29 -30.91 -25.72 -20.00 -12.68 -12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.81 1.21 1.27 1.01 0.90 0.84 5.46%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 27/08/04 21/05/04 27/02/04 21/11/03 27/08/03 30/05/03 -
Price 0.19 0.18 0.19 0.30 0.31 0.25 0.20 -
P/RPS 0.35 0.50 1.10 0.42 0.60 0.66 1.24 -56.87%
P/EPS -9.69 200.00 237.50 -3.35 -4.82 -5.43 -7.17 22.17%
EY -10.32 0.50 0.42 -29.88 -20.74 -18.40 -13.95 -18.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.81 0.82 1.31 1.26 0.98 0.76 12.72%

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