[MUIIND] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -965.19%
YoY- -132.97%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 952,572 650,140 318,922 1,462,746 1,054,568 696,277 344,635 96.82%
PBT -54,631 -35,570 -32,621 -387,124 -40,985 -3,463 -5,973 336.76%
Tax -13,456 -12,039 720 -18,351 2,919 5,204 7,565 -
NP -68,087 -47,609 -31,901 -405,475 -38,066 1,741 1,592 -
-
NP to SH -74,183 -55,143 -31,901 -405,475 -38,066 1,741 1,592 -
-
Tax Rate - - - - - - - -
Total Cost 1,020,659 697,749 350,823 1,868,221 1,092,634 694,536 343,043 106.72%
-
Net Worth 1,207,124 1,217,417 1,276,818 2,069,506 404,742 427,512 460,685 89.95%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,207,124 1,217,417 1,276,818 2,069,506 404,742 427,512 460,685 89.95%
NOSH 1,941,963 1,941,654 1,945,182 1,940,284 1,942,142 1,934,444 1,990,000 -1.61%
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 -7.15% -7.32% -10.00% -27.72% -3.61% 0.25% 0.46% -
ROE -6.15% -4.53% -2.50% -19.59% -9.40% 0.41% 0.35% -
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 49.05 33.48 16.40 75.39 54.30 35.99 17.32 100.04%
EPS -3.82 -2.84 -1.64 -20.90 -1.96 0.09 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6216 0.627 0.6564 1.0666 0.2084 0.221 0.2315 93.06%
Adjusted Per Share Value based on latest NOSH - 1,940,093
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 29.50 20.13 9.88 45.29 32.65 21.56 10.67 96.86%
EPS -2.30 -1.71 -0.99 -12.56 -1.18 0.05 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3738 0.377 0.3954 0.6408 0.1253 0.1324 0.1426 90.00%
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 0.10 0.12 0.12 0.19 0.19 0.18 0.28 -
P/RPS 0.20 0.36 0.73 0.25 0.35 0.50 1.62 -75.17%
P/EPS -2.62 -4.23 -7.32 -0.91 -9.69 200.00 350.00 -
EY -38.20 -23.67 -13.67 -109.99 -10.32 0.50 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.18 0.18 0.91 0.81 1.21 -74.01%
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 0.09 0.11 0.10 0.17 0.19 0.18 0.19 -
P/RPS 0.18 0.33 0.61 0.23 0.35 0.50 1.10 -70.04%
P/EPS -2.36 -3.87 -6.10 -0.81 -9.69 200.00 237.50 -
EY -42.44 -25.82 -16.40 -122.93 -10.32 0.50 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.18 0.15 0.16 0.91 0.81 0.82 -69.19%

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